[HPI] QoQ Quarter Result on 31-May-2008 [#4]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
30-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
31-May-2008 [#4]
Profit Trend
QoQ- -85.59%
YoY- -74.66%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Quarter Result
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Revenue 77,143 91,487 100,102 90,179 83,462 74,289 78,017 -0.74%
PBT 2,733 6,513 5,317 2,313 3,813 3,964 4,026 -22.77%
Tax -1,209 -1,466 -867 -1,817 -371 75 -374 118.78%
NP 1,524 5,047 4,450 496 3,442 4,039 3,652 -44.18%
-
NP to SH 1,496 5,027 4,446 496 3,442 4,039 3,652 -44.87%
-
Tax Rate 44.24% 22.51% 16.31% 78.56% 9.73% -1.89% 9.29% -
Total Cost 75,619 86,440 95,652 89,683 80,020 70,250 74,365 1.12%
-
Net Worth 118,567 85,131 108,737 85,141 95,830 93,390 91,223 19.11%
Dividend
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Net Worth 118,567 85,131 108,737 85,141 95,830 93,390 91,223 19.11%
NOSH 42,621 42,565 42,545 42,570 42,599 42,560 42,564 0.08%
Ratio Analysis
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
NP Margin 1.98% 5.52% 4.45% 0.55% 4.12% 5.44% 4.68% -
ROE 1.26% 5.91% 4.09% 0.58% 3.59% 4.32% 4.00% -
Per Share
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 181.00 214.93 235.28 211.83 195.92 174.55 183.29 -0.83%
EPS 3.51 9.44 10.45 1.16 8.08 9.49 8.58 -44.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7819 2.00 2.5558 2.00 2.2496 2.1943 2.1432 19.01%
Adjusted Per Share Value based on latest NOSH - 42,570
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 138.36 164.09 179.54 161.74 149.69 133.24 139.93 -0.75%
EPS 2.68 9.02 7.97 0.89 6.17 7.24 6.55 -44.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1266 1.5269 1.9503 1.5271 1.7188 1.675 1.6362 19.11%
Price Multiplier on Financial Quarter End Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 -
Price 0.70 0.54 0.74 0.85 0.82 1.02 0.93 -
P/RPS 0.39 0.25 0.31 0.40 0.42 0.58 0.51 -16.38%
P/EPS 19.94 4.57 7.08 72.95 10.15 10.75 10.84 50.18%
EY 5.01 21.87 14.12 1.37 9.85 9.30 9.23 -33.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.27 0.29 0.43 0.36 0.46 0.43 -30.36%
Price Multiplier on Announcement Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 27/04/09 06/01/09 29/10/08 30/07/08 02/04/08 11/01/08 23/10/07 -
Price 0.74 0.67 0.51 0.71 0.80 1.00 0.88 -
P/RPS 0.41 0.31 0.22 0.34 0.41 0.57 0.48 -9.98%
P/EPS 21.08 5.67 4.88 60.94 9.90 10.54 10.26 61.68%
EY 4.74 17.63 20.49 1.64 10.10 9.49 9.75 -38.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.34 0.20 0.36 0.36 0.46 0.41 -24.32%

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