[HPI] QoQ Annualized Quarter Result on 31-May-2007 [#4]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
24-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
31-May-2007 [#4]
Profit Trend
QoQ- -9.19%
YoY- 32.6%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Revenue 318,653 304,612 312,068 284,471 281,818 282,780 282,268 8.42%
PBT 15,737 15,980 16,104 12,176 13,074 12,664 12,188 18.59%
Tax -893 -598 -1,496 -937 -698 -606 -468 53.90%
NP 14,844 15,382 14,608 11,239 12,376 12,058 11,720 17.07%
-
NP to SH 14,844 15,382 14,608 11,239 12,376 12,058 11,720 17.07%
-
Tax Rate 5.67% 3.74% 9.29% 7.70% 5.34% 4.79% 3.84% -
Total Cost 303,809 289,230 297,460 273,232 269,442 270,722 270,548 8.04%
-
Net Worth 95,810 93,446 91,223 86,764 85,637 83,371 80,689 12.14%
Dividend
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Net Worth 95,810 93,446 91,223 86,764 85,637 83,371 80,689 12.14%
NOSH 42,589 42,585 42,564 42,588 42,577 42,577 42,587 0.00%
Ratio Analysis
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
NP Margin 4.66% 5.05% 4.68% 3.95% 4.39% 4.26% 4.15% -
ROE 15.49% 16.46% 16.01% 12.95% 14.45% 14.46% 14.52% -
Per Share
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 748.19 715.29 733.17 667.96 661.89 664.15 662.80 8.42%
EPS 34.85 36.12 34.32 26.39 29.07 28.32 27.52 17.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2496 2.1943 2.1432 2.0373 2.0113 1.9581 1.8947 12.13%
Adjusted Per Share Value based on latest NOSH - 42,543
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 571.53 546.34 559.71 510.22 505.46 507.18 506.27 8.42%
EPS 26.62 27.59 26.20 20.16 22.20 21.63 21.02 17.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7184 1.676 1.6362 1.5562 1.536 1.4953 1.4472 12.14%
Price Multiplier on Financial Quarter End Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 -
Price 0.82 1.02 0.93 0.78 0.85 0.78 0.60 -
P/RPS 0.11 0.14 0.13 0.12 0.13 0.12 0.09 14.32%
P/EPS 2.35 2.82 2.71 2.96 2.92 2.75 2.18 5.13%
EY 42.50 35.41 36.90 33.83 34.20 36.31 45.87 -4.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.46 0.43 0.38 0.42 0.40 0.32 8.17%
Price Multiplier on Announcement Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 02/04/08 11/01/08 23/10/07 24/07/07 11/04/07 18/01/07 31/10/06 -
Price 0.80 1.00 0.88 1.23 0.82 0.82 0.75 -
P/RPS 0.11 0.14 0.12 0.18 0.12 0.12 0.11 0.00%
P/EPS 2.30 2.77 2.56 4.66 2.82 2.90 2.73 -10.80%
EY 43.57 36.12 39.00 21.46 35.45 34.54 36.69 12.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.46 0.41 0.60 0.41 0.42 0.40 -6.78%

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