[HPI] QoQ Annualized Quarter Result on 31-May-2008 [#4]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
30-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
31-May-2008 [#4]
Profit Trend
QoQ- -21.66%
YoY- 3.47%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Revenue 358,244 383,178 400,408 329,560 318,653 304,612 312,068 9.64%
PBT 19,417 23,658 21,268 14,116 15,737 15,980 16,104 13.29%
Tax -4,722 -4,666 -3,468 -2,487 -893 -598 -1,496 115.32%
NP 14,694 18,992 17,800 11,629 14,844 15,382 14,608 0.39%
-
NP to SH 14,625 18,944 17,784 11,629 14,844 15,382 14,608 0.07%
-
Tax Rate 24.32% 19.72% 16.31% 17.62% 5.67% 3.74% 9.29% -
Total Cost 343,549 364,186 382,608 317,931 303,809 289,230 297,460 10.08%
-
Net Worth 118,457 85,179 108,737 102,561 95,810 93,446 91,223 19.04%
Dividend
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Net Worth 118,457 85,179 108,737 102,561 95,810 93,446 91,223 19.04%
NOSH 42,581 42,589 42,545 42,586 42,589 42,585 42,564 0.02%
Ratio Analysis
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
NP Margin 4.10% 4.96% 4.45% 3.53% 4.66% 5.05% 4.68% -
ROE 12.35% 22.24% 16.35% 11.34% 15.49% 16.46% 16.01% -
Per Share
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 841.31 899.69 941.13 773.86 748.19 715.29 733.17 9.61%
EPS 34.35 35.58 41.80 27.31 34.85 36.12 34.32 0.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7819 2.00 2.5558 2.4083 2.2496 2.1943 2.1432 19.01%
Adjusted Per Share Value based on latest NOSH - 42,570
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 642.53 687.25 718.16 591.09 571.53 546.34 559.71 9.64%
EPS 26.23 33.98 31.90 20.86 26.62 27.59 26.20 0.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1246 1.5278 1.9503 1.8395 1.7184 1.676 1.6362 19.04%
Price Multiplier on Financial Quarter End Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 -
Price 0.70 0.54 0.74 0.85 0.82 1.02 0.93 -
P/RPS 0.08 0.06 0.08 0.11 0.11 0.14 0.13 -27.67%
P/EPS 2.04 1.21 1.77 3.11 2.35 2.82 2.71 -17.26%
EY 49.07 82.37 56.49 32.13 42.50 35.41 36.90 20.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.27 0.29 0.35 0.36 0.46 0.43 -30.36%
Price Multiplier on Announcement Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 27/04/09 06/01/09 29/10/08 30/07/08 02/04/08 11/01/08 23/10/07 -
Price 0.74 0.67 0.51 0.71 0.80 1.00 0.88 -
P/RPS 0.09 0.07 0.05 0.09 0.11 0.14 0.12 -17.46%
P/EPS 2.15 1.51 1.22 2.60 2.30 2.77 2.56 -10.99%
EY 46.41 66.39 81.96 38.46 43.57 36.12 39.00 12.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.34 0.20 0.29 0.36 0.46 0.41 -24.32%

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