[HPI] QoQ Cumulative 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- 4.46%
YoY- 3.47%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Cumulative Result
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Revenue 268,683 191,589 100,102 329,560 238,990 152,306 78,017 128.22%
PBT 14,563 11,829 5,317 14,116 11,803 7,990 4,026 135.82%
Tax -3,542 -2,333 -867 -2,487 -670 -299 -374 348.24%
NP 11,021 9,496 4,450 11,629 11,133 7,691 3,652 108.97%
-
NP to SH 10,969 9,472 4,446 11,629 11,133 7,691 3,652 108.31%
-
Tax Rate 24.32% 19.72% 16.31% 17.62% 5.68% 3.74% 9.29% -
Total Cost 257,662 182,093 95,652 317,931 227,857 144,615 74,365 129.14%
-
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 9.26% 11.12% 4.09% 11.34% 11.62% 8.23% 4.00% -
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 630.99 449.85 235.28 773.86 561.14 357.64 183.29 128.16%
EPS 25.76 17.79 10.45 27.31 26.14 18.06 8.58 108.25%
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 481.90 343.63 179.54 591.09 428.64 273.17 139.93 128.22%
EPS 19.67 16.99 7.97 20.86 19.97 13.79 6.55 108.28%
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 0.11 0.12 0.31 0.11 0.15 0.29 0.51 -64.06%
P/EPS 2.72 2.43 7.08 3.11 3.14 5.65 10.84 -60.25%
EY 36.80 41.19 14.12 32.13 31.88 17.71 9.23 151.64%
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 0.12 0.15 0.22 0.09 0.14 0.28 0.48 -60.34%
P/EPS 2.87 3.01 4.88 2.60 3.06 5.54 10.26 -57.26%
EY 34.81 33.19 20.49 38.46 32.68 18.06 9.75 133.77%
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