[HPI] QoQ Quarter Result on 31-May-2007 [#4]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
24-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
31-May-2007 [#4]
Profit Trend
QoQ- -39.84%
YoY- -26.73%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Quarter Result
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Revenue 83,462 74,289 78,017 73,107 69,974 70,823 70,567 11.84%
PBT 3,813 3,964 4,026 2,370 3,474 3,285 3,047 16.14%
Tax -371 75 -374 -413 -221 -186 -117 115.98%
NP 3,442 4,039 3,652 1,957 3,253 3,099 2,930 11.34%
-
NP to SH 3,442 4,039 3,652 1,957 3,253 3,099 2,930 11.34%
-
Tax Rate 9.73% -1.89% 9.29% 17.43% 6.36% 5.66% 3.84% -
Total Cost 80,020 70,250 74,365 71,150 66,721 67,724 67,637 11.87%
-
Net Worth 95,830 93,390 91,223 86,673 85,638 83,353 80,689 12.15%
Dividend
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Net Worth 95,830 93,390 91,223 86,673 85,638 83,353 80,689 12.15%
NOSH 42,599 42,560 42,564 42,543 42,578 42,568 42,587 0.01%
Ratio Analysis
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
NP Margin 4.12% 5.44% 4.68% 2.68% 4.65% 4.38% 4.15% -
ROE 3.59% 4.32% 4.00% 2.26% 3.80% 3.72% 3.63% -
Per Share
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 195.92 174.55 183.29 171.84 164.34 166.37 165.70 11.82%
EPS 8.08 9.49 8.58 4.60 7.64 7.28 6.88 11.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2496 2.1943 2.1432 2.0373 2.0113 1.9581 1.8947 12.13%
Adjusted Per Share Value based on latest NOSH - 42,543
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 149.69 133.24 139.93 131.12 125.50 127.03 126.57 11.84%
EPS 6.17 7.24 6.55 3.51 5.83 5.56 5.26 11.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7188 1.675 1.6362 1.5546 1.536 1.495 1.4472 12.16%
Price Multiplier on Financial Quarter End Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 -
Price 0.82 1.02 0.93 0.78 0.85 0.78 0.60 -
P/RPS 0.42 0.58 0.51 0.45 0.52 0.47 0.36 10.83%
P/EPS 10.15 10.75 10.84 16.96 11.13 10.71 8.72 10.66%
EY 9.85 9.30 9.23 5.90 8.99 9.33 11.47 -9.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.46 0.43 0.38 0.42 0.40 0.32 8.17%
Price Multiplier on Announcement Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 02/04/08 11/01/08 23/10/07 24/07/07 11/04/07 18/01/07 31/10/06 -
Price 0.80 1.00 0.88 1.23 0.82 0.82 0.75 -
P/RPS 0.41 0.57 0.48 0.72 0.50 0.49 0.45 -6.02%
P/EPS 9.90 10.54 10.26 26.74 10.73 11.26 10.90 -6.21%
EY 10.10 9.49 9.75 3.74 9.32 8.88 9.17 6.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.46 0.41 0.60 0.41 0.42 0.40 -6.78%

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