[HPI] QoQ Cumulative Quarter Result on 30-Nov-2006 [#2]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
18-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
30-Nov-2006 [#2]
Profit Trend
QoQ- 105.77%
YoY- 70.55%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Cumulative Result
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Revenue 78,017 284,471 211,364 141,390 70,567 238,107 174,353 -41.41%
PBT 4,026 12,176 9,806 6,332 3,047 9,682 6,975 -30.60%
Tax -374 -937 -524 -303 -117 -1,206 -1,170 -53.15%
NP 3,652 11,239 9,282 6,029 2,930 8,476 5,805 -26.51%
-
NP to SH 3,652 11,239 9,282 6,029 2,930 8,476 5,805 -26.51%
-
Tax Rate 9.29% 7.70% 5.34% 4.79% 3.84% 12.46% 16.77% -
Total Cost 74,365 273,232 202,082 135,361 67,637 229,631 168,548 -41.95%
-
Net Worth 91,223 86,764 85,637 83,371 80,689 76,620 75,260 13.64%
Dividend
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Net Worth 91,223 86,764 85,637 83,371 80,689 76,620 75,260 13.64%
NOSH 42,564 42,588 42,577 42,577 42,587 42,592 42,589 -0.03%
Ratio Analysis
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
NP Margin 4.68% 3.95% 4.39% 4.26% 4.15% 3.56% 3.33% -
ROE 4.00% 12.95% 10.84% 7.23% 3.63% 11.06% 7.71% -
Per Share
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 183.29 667.96 496.42 332.08 165.70 559.03 409.38 -41.38%
EPS 8.58 26.39 21.80 14.16 6.88 19.90 13.63 -26.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1432 2.0373 2.0113 1.9581 1.8947 1.7989 1.7671 13.68%
Adjusted Per Share Value based on latest NOSH - 42,568
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 139.93 510.22 379.10 253.59 126.57 427.06 312.71 -41.41%
EPS 6.55 20.16 16.65 10.81 5.26 15.20 10.41 -26.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6362 1.5562 1.536 1.4953 1.4472 1.3742 1.3498 13.64%
Price Multiplier on Financial Quarter End Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 -
Price 0.93 0.78 0.85 0.78 0.60 0.62 0.61 -
P/RPS 0.51 0.12 0.17 0.23 0.36 0.11 0.15 125.60%
P/EPS 10.84 2.96 3.90 5.51 8.72 3.12 4.48 79.94%
EY 9.23 33.83 25.65 18.15 11.47 32.10 22.34 -44.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.38 0.42 0.40 0.32 0.34 0.35 14.66%
Price Multiplier on Announcement Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 23/10/07 24/07/07 11/04/07 18/01/07 31/10/06 24/07/06 22/05/06 -
Price 0.88 1.23 0.82 0.82 0.75 0.52 0.65 -
P/RPS 0.48 0.18 0.17 0.25 0.45 0.09 0.16 107.59%
P/EPS 10.26 4.66 3.76 5.79 10.90 2.61 4.77 66.39%
EY 9.75 21.46 26.59 17.27 9.17 38.27 20.97 -39.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.60 0.41 0.42 0.40 0.29 0.37 7.06%

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