[HPI] QoQ Cumulative Quarter Result on 31-May-2006 [#4]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
24-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
31-May-2006 [#4]
Profit Trend
QoQ- 46.01%
YoY- 978.34%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Cumulative Result
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Revenue 211,364 141,390 70,567 238,107 174,353 116,319 55,333 144.96%
PBT 9,806 6,332 3,047 9,682 6,975 4,301 1,055 343.88%
Tax -524 -303 -117 -1,206 -1,170 -766 -49 387.50%
NP 9,282 6,029 2,930 8,476 5,805 3,535 1,006 341.70%
-
NP to SH 9,282 6,029 2,930 8,476 5,805 3,535 1,006 341.70%
-
Tax Rate 5.34% 4.79% 3.84% 12.46% 16.77% 17.81% 4.64% -
Total Cost 202,082 135,361 67,637 229,631 168,548 112,784 54,327 140.65%
-
Net Worth 85,637 83,371 80,689 76,620 75,260 70,052 67,559 17.17%
Dividend
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Net Worth 85,637 83,371 80,689 76,620 75,260 70,052 67,559 17.17%
NOSH 42,577 42,577 42,587 42,592 42,589 42,590 42,627 -0.07%
Ratio Analysis
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
NP Margin 4.39% 4.26% 4.15% 3.56% 3.33% 3.04% 1.82% -
ROE 10.84% 7.23% 3.63% 11.06% 7.71% 5.05% 1.49% -
Per Share
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 496.42 332.08 165.70 559.03 409.38 273.11 129.81 145.14%
EPS 21.80 14.16 6.88 19.90 13.63 8.30 2.36 342.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0113 1.9581 1.8947 1.7989 1.7671 1.6448 1.5849 17.26%
Adjusted Per Share Value based on latest NOSH - 42,599
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 379.10 253.59 126.57 427.06 312.71 208.63 99.24 144.96%
EPS 16.65 10.81 5.26 15.20 10.41 6.34 1.80 342.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.536 1.4953 1.4472 1.3742 1.3498 1.2564 1.2117 17.17%
Price Multiplier on Financial Quarter End Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 -
Price 0.85 0.78 0.60 0.62 0.61 0.63 0.70 -
P/RPS 0.17 0.23 0.36 0.11 0.15 0.23 0.54 -53.82%
P/EPS 3.90 5.51 8.72 3.12 4.48 7.59 29.66 -74.23%
EY 25.65 18.15 11.47 32.10 22.34 13.17 3.37 288.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.40 0.32 0.34 0.35 0.38 0.44 -3.06%
Price Multiplier on Announcement Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 11/04/07 18/01/07 31/10/06 24/07/06 22/05/06 12/01/06 27/10/05 -
Price 0.82 0.82 0.75 0.52 0.65 0.47 0.60 -
P/RPS 0.17 0.25 0.45 0.09 0.16 0.17 0.46 -48.59%
P/EPS 3.76 5.79 10.90 2.61 4.77 5.66 25.42 -72.12%
EY 26.59 17.27 9.17 38.27 20.97 17.66 3.93 258.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.42 0.40 0.29 0.37 0.29 0.38 5.21%

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