[HPI] QoQ Quarter Result on 30-Nov-2005 [#2]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
12-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
30-Nov-2005 [#2]
Profit Trend
QoQ- 151.39%
YoY- 1133.66%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Quarter Result
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Revenue 70,567 63,754 58,034 60,986 55,333 54,101 44,745 35.37%
PBT 3,047 2,707 2,674 3,246 1,055 -707 -182 -
Tax -117 -36 -404 -717 -49 -439 155 -
NP 2,930 2,671 2,270 2,529 1,006 -1,146 -27 -
-
NP to SH 2,930 2,671 2,270 2,529 1,006 -1,146 -27 -
-
Tax Rate 3.84% 1.33% 15.11% 22.09% 4.64% - - -
Total Cost 67,637 61,083 55,764 58,457 54,327 55,247 44,772 31.56%
-
Net Worth 80,689 76,632 75,259 70,028 67,559 66,557 71,514 8.35%
Dividend
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Net Worth 80,689 76,632 75,259 70,028 67,559 66,557 71,514 8.35%
NOSH 42,587 42,599 42,589 42,575 42,627 42,602 45,000 -3.59%
Ratio Analysis
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
NP Margin 4.15% 4.19% 3.91% 4.15% 1.82% -2.12% -0.06% -
ROE 3.63% 3.49% 3.02% 3.61% 1.49% -1.72% -0.04% -
Per Share
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 165.70 149.66 136.26 143.24 129.81 126.99 99.43 40.43%
EPS 6.88 6.27 5.33 5.94 2.36 -2.69 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8947 1.7989 1.7671 1.6448 1.5849 1.5623 1.5892 12.40%
Adjusted Per Share Value based on latest NOSH - 42,575
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 126.57 114.35 104.09 109.38 99.24 97.03 80.25 35.38%
EPS 5.26 4.79 4.07 4.54 1.80 -2.06 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4472 1.3745 1.3498 1.256 1.2117 1.1938 1.2827 8.35%
Price Multiplier on Financial Quarter End Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 -
Price 0.60 0.62 0.61 0.63 0.70 0.81 1.56 -
P/RPS 0.36 0.41 0.45 0.44 0.54 0.64 1.57 -62.43%
P/EPS 8.72 9.89 11.44 10.61 29.66 -30.11 -2,600.00 -
EY 11.47 10.11 8.74 9.43 3.37 -3.32 -0.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.34 0.35 0.38 0.44 0.52 0.98 -52.48%
Price Multiplier on Announcement Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 31/10/06 24/07/06 22/05/06 12/01/06 27/10/05 28/07/05 18/04/05 -
Price 0.75 0.52 0.65 0.47 0.60 0.88 1.48 -
P/RPS 0.45 0.35 0.48 0.33 0.46 0.69 1.49 -54.88%
P/EPS 10.90 8.29 12.20 7.91 25.42 -32.71 -2,466.67 -
EY 9.17 12.06 8.20 12.64 3.93 -3.06 -0.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.29 0.37 0.29 0.38 0.56 0.93 -42.93%

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