[HPI] QoQ Cumulative Quarter Result on 31-Aug-2007 [#1]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
23-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
31-Aug-2007 [#1]
Profit Trend
QoQ- -67.51%
YoY- 24.64%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Cumulative Result
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Revenue 329,560 238,990 152,306 78,017 284,471 211,364 141,390 75.70%
PBT 14,116 11,803 7,990 4,026 12,176 9,806 6,332 70.56%
Tax -2,487 -670 -299 -374 -937 -524 -303 306.38%
NP 11,629 11,133 7,691 3,652 11,239 9,282 6,029 54.89%
-
NP to SH 11,629 11,133 7,691 3,652 11,239 9,282 6,029 54.89%
-
Tax Rate 17.62% 5.68% 3.74% 9.29% 7.70% 5.34% 4.79% -
Total Cost 317,931 227,857 144,615 74,365 273,232 202,082 135,361 76.60%
-
Net Worth 102,561 95,810 93,446 91,223 86,764 85,637 83,371 14.79%
Dividend
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Net Worth 102,561 95,810 93,446 91,223 86,764 85,637 83,371 14.79%
NOSH 42,586 42,589 42,585 42,564 42,588 42,577 42,577 0.01%
Ratio Analysis
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
NP Margin 3.53% 4.66% 5.05% 4.68% 3.95% 4.39% 4.26% -
ROE 11.34% 11.62% 8.23% 4.00% 12.95% 10.84% 7.23% -
Per Share
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
RPS 773.86 561.14 357.64 183.29 667.96 496.42 332.08 75.68%
EPS 27.31 26.14 18.06 8.58 26.39 21.80 14.16 54.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4083 2.2496 2.1943 2.1432 2.0373 2.0113 1.9581 14.77%
Adjusted Per Share Value based on latest NOSH - 42,564
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
RPS 591.09 428.64 273.17 139.93 510.22 379.10 253.59 75.70%
EPS 20.86 19.97 13.79 6.55 20.16 16.65 10.81 54.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8395 1.7184 1.676 1.6362 1.5562 1.536 1.4953 14.79%
Price Multiplier on Financial Quarter End Date
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Date 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 -
Price 0.85 0.82 1.02 0.93 0.78 0.85 0.78 -
P/RPS 0.11 0.15 0.29 0.51 0.12 0.17 0.23 -38.81%
P/EPS 3.11 3.14 5.65 10.84 2.96 3.90 5.51 -31.67%
EY 32.13 31.88 17.71 9.23 33.83 25.65 18.15 46.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.36 0.46 0.43 0.38 0.42 0.40 -8.50%
Price Multiplier on Announcement Date
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Date 30/07/08 02/04/08 11/01/08 23/10/07 24/07/07 11/04/07 18/01/07 -
Price 0.71 0.80 1.00 0.88 1.23 0.82 0.82 -
P/RPS 0.09 0.14 0.28 0.48 0.18 0.17 0.25 -49.36%
P/EPS 2.60 3.06 5.54 10.26 4.66 3.76 5.79 -41.33%
EY 38.46 32.68 18.06 9.75 21.46 26.59 17.27 70.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.36 0.46 0.41 0.60 0.41 0.42 -21.86%

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