[HPI] QoQ Annualized Quarter Result on 31-May-2006 [#4]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
24-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
31-May-2006 [#4]
Profit Trend
QoQ- 9.51%
YoY- 978.34%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Revenue 281,818 282,780 282,268 238,107 232,470 232,638 221,332 17.52%
PBT 13,074 12,664 12,188 9,682 9,300 8,602 4,220 112.95%
Tax -698 -606 -468 -1,206 -1,560 -1,532 -196 133.74%
NP 12,376 12,058 11,720 8,476 7,740 7,070 4,024 111.92%
-
NP to SH 12,376 12,058 11,720 8,476 7,740 7,070 4,024 111.92%
-
Tax Rate 5.34% 4.79% 3.84% 12.46% 16.77% 17.81% 4.64% -
Total Cost 269,442 270,722 270,548 229,631 224,730 225,568 217,308 15.45%
-
Net Worth 85,637 83,371 80,689 76,620 75,260 70,052 67,559 17.17%
Dividend
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Net Worth 85,637 83,371 80,689 76,620 75,260 70,052 67,559 17.17%
NOSH 42,577 42,577 42,587 42,592 42,589 42,590 42,627 -0.07%
Ratio Analysis
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
NP Margin 4.39% 4.26% 4.15% 3.56% 3.33% 3.04% 1.82% -
ROE 14.45% 14.46% 14.52% 11.06% 10.28% 10.09% 5.96% -
Per Share
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 661.89 664.15 662.80 559.03 545.84 546.22 519.23 17.61%
EPS 29.07 28.32 27.52 19.90 18.17 16.60 9.44 112.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0113 1.9581 1.8947 1.7989 1.7671 1.6448 1.5849 17.26%
Adjusted Per Share Value based on latest NOSH - 42,599
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 505.46 507.18 506.27 427.06 416.95 417.25 396.97 17.52%
EPS 22.20 21.63 21.02 15.20 13.88 12.68 7.22 111.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.536 1.4953 1.4472 1.3742 1.3498 1.2564 1.2117 17.17%
Price Multiplier on Financial Quarter End Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 -
Price 0.85 0.78 0.60 0.62 0.61 0.63 0.70 -
P/RPS 0.13 0.12 0.09 0.11 0.11 0.12 0.13 0.00%
P/EPS 2.92 2.75 2.18 3.12 3.36 3.80 7.42 -46.39%
EY 34.20 36.31 45.87 32.10 29.79 26.35 13.49 86.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.40 0.32 0.34 0.35 0.38 0.44 -3.06%
Price Multiplier on Announcement Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 11/04/07 18/01/07 31/10/06 24/07/06 22/05/06 12/01/06 27/10/05 -
Price 0.82 0.82 0.75 0.52 0.65 0.47 0.60 -
P/RPS 0.12 0.12 0.11 0.09 0.12 0.09 0.12 0.00%
P/EPS 2.82 2.90 2.73 2.61 3.58 2.83 6.36 -41.93%
EY 35.45 34.54 36.69 38.27 27.96 35.32 15.73 72.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.42 0.40 0.29 0.37 0.29 0.38 5.21%

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