[HPI] QoQ Cumulative Quarter Result on 28-Feb-2006 [#3]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
22-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
28-Feb-2006 [#3]
Profit Trend
QoQ- 64.22%
YoY- 3072.13%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Cumulative Result
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Revenue 141,390 70,567 238,107 174,353 116,319 55,333 194,360 -19.09%
PBT 6,332 3,047 9,682 6,975 4,301 1,055 -589 -
Tax -303 -117 -1,206 -1,170 -766 -49 -376 -13.39%
NP 6,029 2,930 8,476 5,805 3,535 1,006 -965 -
-
NP to SH 6,029 2,930 8,476 5,805 3,535 1,006 -965 -
-
Tax Rate 4.79% 3.84% 12.46% 16.77% 17.81% 4.64% - -
Total Cost 135,361 67,637 229,631 168,548 112,784 54,327 195,325 -21.67%
-
Net Worth 83,371 80,689 76,620 75,260 70,052 67,559 69,322 13.07%
Dividend
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Net Worth 83,371 80,689 76,620 75,260 70,052 67,559 69,322 13.07%
NOSH 42,577 42,587 42,592 42,589 42,590 42,627 42,654 -0.12%
Ratio Analysis
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
NP Margin 4.26% 4.15% 3.56% 3.33% 3.04% 1.82% -0.50% -
ROE 7.23% 3.63% 11.06% 7.71% 5.05% 1.49% -1.39% -
Per Share
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 332.08 165.70 559.03 409.38 273.11 129.81 455.66 -19.00%
EPS 14.16 6.88 19.90 13.63 8.30 2.36 -2.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9581 1.8947 1.7989 1.7671 1.6448 1.5849 1.6252 13.21%
Adjusted Per Share Value based on latest NOSH - 42,589
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 253.59 126.57 427.06 312.71 208.63 99.24 348.60 -19.09%
EPS 10.81 5.26 15.20 10.41 6.34 1.80 -1.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4953 1.4472 1.3742 1.3498 1.2564 1.2117 1.2433 13.08%
Price Multiplier on Financial Quarter End Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 -
Price 0.78 0.60 0.62 0.61 0.63 0.70 0.81 -
P/RPS 0.23 0.36 0.11 0.15 0.23 0.54 0.18 17.73%
P/EPS 5.51 8.72 3.12 4.48 7.59 29.66 -35.80 -
EY 18.15 11.47 32.10 22.34 13.17 3.37 -2.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.32 0.34 0.35 0.38 0.44 0.50 -13.81%
Price Multiplier on Announcement Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 18/01/07 31/10/06 24/07/06 22/05/06 12/01/06 27/10/05 28/07/05 -
Price 0.82 0.75 0.52 0.65 0.47 0.60 0.88 -
P/RPS 0.25 0.45 0.09 0.16 0.17 0.46 0.19 20.05%
P/EPS 5.79 10.90 2.61 4.77 5.66 25.42 -38.90 -
EY 17.27 9.17 38.27 20.97 17.66 3.93 -2.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.40 0.29 0.37 0.29 0.38 0.54 -15.41%

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