[HPI] QoQ 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- -10.24%
YoY- 8507.41%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Quarter Result
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Revenue 70,823 70,567 63,754 58,034 60,986 55,333 54,101 19.64%
PBT 3,285 3,047 2,707 2,674 3,246 1,055 -707 -
Tax -186 -117 -36 -404 -717 -49 -439 -43.55%
NP 3,099 2,930 2,671 2,270 2,529 1,006 -1,146 -
-
NP to SH 3,099 2,930 2,671 2,270 2,529 1,006 -1,146 -
-
Tax Rate 5.66% 3.84% 1.33% 15.11% 22.09% 4.64% - -
Total Cost 67,724 67,637 61,083 55,764 58,457 54,327 55,247 14.52%
-
Net Worth 83,353 80,689 76,632 75,259 70,028 67,559 66,557 16.16%
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 83,353 80,689 76,632 75,259 70,028 67,559 66,557 16.16%
NOSH 42,568 42,587 42,599 42,589 42,575 42,627 42,602 -0.05%
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 4.38% 4.15% 4.19% 3.91% 4.15% 1.82% -2.12% -
ROE 3.72% 3.63% 3.49% 3.02% 3.61% 1.49% -1.72% -
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 166.37 165.70 149.66 136.26 143.24 129.81 126.99 19.71%
EPS 7.28 6.88 6.27 5.33 5.94 2.36 -2.69 -
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 1.5623 16.23%
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 127.03 126.57 114.35 104.09 109.38 99.24 97.03 19.65%
EPS 5.56 5.26 4.79 4.07 4.54 1.80 -2.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.495 1.4472 1.3745 1.3498 1.256 1.2117 1.1938 16.16%
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 0.47 0.36 0.41 0.45 0.44 0.54 0.64 -18.58%
P/EPS 10.71 8.72 9.89 11.44 10.61 29.66 -30.11 -
EY 9.33 11.47 10.11 8.74 9.43 3.37 -3.32 -
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 0.52 -16.03%
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 0.49 0.45 0.35 0.48 0.33 0.46 0.69 -20.38%
P/EPS 11.26 10.90 8.29 12.20 7.91 25.42 -32.71 -
EY 8.88 9.17 12.06 8.20 12.64 3.93 -3.06 -
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 0.56 -17.43%

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