[HPI] QoQ Annualized Quarter Result on 30-Nov-2007 [#2]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
11-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
30-Nov-2007 [#2]
Profit Trend
QoQ- 5.3%
YoY- 27.57%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Revenue 400,408 329,560 318,653 304,612 312,068 284,471 281,818 26.24%
PBT 21,268 14,116 15,737 15,980 16,104 12,176 13,074 38.11%
Tax -3,468 -2,487 -893 -598 -1,496 -937 -698 189.76%
NP 17,800 11,629 14,844 15,382 14,608 11,239 12,376 27.27%
-
NP to SH 17,784 11,629 14,844 15,382 14,608 11,239 12,376 27.20%
-
Tax Rate 16.31% 17.62% 5.67% 3.74% 9.29% 7.70% 5.34% -
Total Cost 382,608 317,931 303,809 289,230 297,460 273,232 269,442 26.20%
-
Net Worth 108,737 102,561 95,810 93,446 91,223 86,764 85,637 17.17%
Dividend
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Net Worth 108,737 102,561 95,810 93,446 91,223 86,764 85,637 17.17%
NOSH 42,545 42,586 42,589 42,585 42,564 42,588 42,577 -0.04%
Ratio Analysis
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
NP Margin 4.45% 3.53% 4.66% 5.05% 4.68% 3.95% 4.39% -
ROE 16.35% 11.34% 15.49% 16.46% 16.01% 12.95% 14.45% -
Per Share
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 941.13 773.86 748.19 715.29 733.17 667.96 661.89 26.31%
EPS 41.80 27.31 34.85 36.12 34.32 26.39 29.07 27.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5558 2.4083 2.2496 2.1943 2.1432 2.0373 2.0113 17.23%
Adjusted Per Share Value based on latest NOSH - 42,560
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 718.16 591.09 571.53 546.34 559.71 510.22 505.46 26.24%
EPS 31.90 20.86 26.62 27.59 26.20 20.16 22.20 27.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9503 1.8395 1.7184 1.676 1.6362 1.5562 1.536 17.17%
Price Multiplier on Financial Quarter End Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 -
Price 0.74 0.85 0.82 1.02 0.93 0.78 0.85 -
P/RPS 0.08 0.11 0.11 0.14 0.13 0.12 0.13 -27.54%
P/EPS 1.77 3.11 2.35 2.82 2.71 2.96 2.92 -28.26%
EY 56.49 32.13 42.50 35.41 36.90 33.83 34.20 39.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.35 0.36 0.46 0.43 0.38 0.42 -21.79%
Price Multiplier on Announcement Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 29/10/08 30/07/08 02/04/08 11/01/08 23/10/07 24/07/07 11/04/07 -
Price 0.51 0.71 0.80 1.00 0.88 1.23 0.82 -
P/RPS 0.05 0.09 0.11 0.14 0.12 0.18 0.12 -44.06%
P/EPS 1.22 2.60 2.30 2.77 2.56 4.66 2.82 -42.65%
EY 81.96 38.46 43.57 36.12 39.00 21.46 35.45 74.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.29 0.36 0.46 0.41 0.60 0.41 -37.89%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment