[HPI] QoQ 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- 17.67%
YoY- 333.07%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Quarter Result
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Revenue 69,974 70,823 70,567 63,754 58,034 60,986 55,333 16.99%
PBT 3,474 3,285 3,047 2,707 2,674 3,246 1,055 121.81%
Tax -221 -186 -117 -36 -404 -717 -49 173.73%
NP 3,253 3,099 2,930 2,671 2,270 2,529 1,006 119.14%
-
NP to SH 3,253 3,099 2,930 2,671 2,270 2,529 1,006 119.14%
-
Tax Rate 6.36% 5.66% 3.84% 1.33% 15.11% 22.09% 4.64% -
Total Cost 66,721 67,724 67,637 61,083 55,764 58,457 54,327 14.72%
-
Net Worth 85,638 83,353 80,689 76,632 75,259 70,028 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 85,638 83,353 80,689 76,632 75,259 70,028 67,559 17.17%
NOSH 42,578 42,568 42,587 42,599 42,589 42,575 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 4.65% 4.38% 4.15% 4.19% 3.91% 4.15% 1.82% -
ROE 3.80% 3.72% 3.63% 3.49% 3.02% 3.61% 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 164.34 166.37 165.70 149.66 136.26 143.24 129.81 17.07%
EPS 7.64 7.28 6.88 6.27 5.33 5.94 2.36 119.30%
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 125.50 127.03 126.57 114.35 104.09 109.38 99.24 16.99%
EPS 5.83 5.56 5.26 4.79 4.07 4.54 1.80 119.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.536 1.495 1.4472 1.3745 1.3498 1.256 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 0.52 0.47 0.36 0.41 0.45 0.44 0.54 -2.49%
P/EPS 11.13 10.71 8.72 9.89 11.44 10.61 29.66 -48.06%
EY 8.99 9.33 11.47 10.11 8.74 9.43 3.37 92.69%
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 0.50 0.49 0.45 0.35 0.48 0.33 0.46 5.73%
P/EPS 10.73 11.26 10.90 8.29 12.20 7.91 25.42 -43.81%
EY 9.32 8.88 9.17 12.06 8.20 12.64 3.93 78.11%
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