[HPI] QoQ Quarter Result on 29-Feb-2008 [#3]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
02-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
29-Feb-2008 [#3]
Profit Trend
QoQ- -14.78%
YoY- 5.81%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Quarter Result
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Revenue 91,487 100,102 90,179 83,462 74,289 78,017 73,107 16.07%
PBT 6,513 5,317 2,313 3,813 3,964 4,026 2,370 95.83%
Tax -1,466 -867 -1,817 -371 75 -374 -413 132.15%
NP 5,047 4,450 496 3,442 4,039 3,652 1,957 87.73%
-
NP to SH 5,027 4,446 496 3,442 4,039 3,652 1,957 87.24%
-
Tax Rate 22.51% 16.31% 78.56% 9.73% -1.89% 9.29% 17.43% -
Total Cost 86,440 95,652 89,683 80,020 70,250 74,365 71,150 13.81%
-
Net Worth 85,131 108,737 85,141 95,830 93,390 91,223 86,673 -1.18%
Dividend
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Net Worth 85,131 108,737 85,141 95,830 93,390 91,223 86,673 -1.18%
NOSH 42,565 42,545 42,570 42,599 42,560 42,564 42,543 0.03%
Ratio Analysis
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
NP Margin 5.52% 4.45% 0.55% 4.12% 5.44% 4.68% 2.68% -
ROE 5.91% 4.09% 0.58% 3.59% 4.32% 4.00% 2.26% -
Per Share
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 214.93 235.28 211.83 195.92 174.55 183.29 171.84 16.03%
EPS 9.44 10.45 1.16 8.08 9.49 8.58 4.60 61.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.5558 2.00 2.2496 2.1943 2.1432 2.0373 -1.22%
Adjusted Per Share Value based on latest NOSH - 42,599
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 164.09 179.54 161.74 149.69 133.24 139.93 131.12 16.08%
EPS 9.02 7.97 0.89 6.17 7.24 6.55 3.51 87.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5269 1.9503 1.5271 1.7188 1.675 1.6362 1.5546 -1.18%
Price Multiplier on Financial Quarter End Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 -
Price 0.54 0.74 0.85 0.82 1.02 0.93 0.78 -
P/RPS 0.25 0.31 0.40 0.42 0.58 0.51 0.45 -32.34%
P/EPS 4.57 7.08 72.95 10.15 10.75 10.84 16.96 -58.18%
EY 21.87 14.12 1.37 9.85 9.30 9.23 5.90 138.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.29 0.43 0.36 0.46 0.43 0.38 -20.32%
Price Multiplier on Announcement Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 06/01/09 29/10/08 30/07/08 02/04/08 11/01/08 23/10/07 24/07/07 -
Price 0.67 0.51 0.71 0.80 1.00 0.88 1.23 -
P/RPS 0.31 0.22 0.34 0.41 0.57 0.48 0.72 -42.89%
P/EPS 5.67 4.88 60.94 9.90 10.54 10.26 26.74 -64.34%
EY 17.63 20.49 1.64 10.10 9.49 9.75 3.74 180.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.20 0.36 0.36 0.46 0.41 0.60 -31.45%

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