[HPI] QoQ TTM Result on 28-Feb-2002 [#3]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
22-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2002
Quarter
28-Feb-2002 [#3]
Profit Trend
QoQ- -16.99%
YoY- -36.82%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
TTM Result
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Revenue 136,177 131,675 129,560 128,042 130,883 137,294 145,536 -4.33%
PBT -769 1,766 4,103 5,496 6,591 8,236 8,684 -
Tax -247 -470 -646 -385 -434 -585 -609 -45.17%
NP -1,016 1,296 3,457 5,111 6,157 7,651 8,075 -
-
NP to SH -1,016 1,296 3,457 5,111 6,157 7,651 8,075 -
-
Tax Rate - 26.61% 15.74% 7.01% 6.58% 7.10% 7.01% -
Total Cost 137,193 130,379 126,103 122,931 124,726 129,643 137,461 -0.12%
-
Net Worth 76,006 78,183 78,058 77,129 77,247 76,905 69,627 6.01%
Dividend
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Div 779 779 779 1,052 1,052 1,052 1,052 -18.13%
Div Payout % 0.00% 60.14% 22.55% 20.59% 17.09% 13.76% 13.03% -
Equity
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Net Worth 76,006 78,183 78,058 77,129 77,247 76,905 69,627 6.01%
NOSH 38,709 39,178 38,970 38,636 38,742 38,659 35,082 6.77%
Ratio Analysis
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
NP Margin -0.75% 0.98% 2.67% 3.99% 4.70% 5.57% 5.55% -
ROE -1.34% 1.66% 4.43% 6.63% 7.97% 9.95% 11.60% -
Per Share
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
RPS 351.79 336.09 332.46 331.40 337.83 355.13 414.84 -10.39%
EPS -2.62 3.31 8.87 13.23 15.89 19.79 23.02 -
DPS 2.00 2.00 2.00 2.72 2.72 2.72 3.00 -23.66%
NAPS 1.9635 1.9956 2.003 1.9963 1.9939 1.9893 1.9847 -0.71%
Adjusted Per Share Value based on latest NOSH - 38,636
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
RPS 244.24 236.17 232.37 229.65 234.75 246.25 261.03 -4.33%
EPS -1.82 2.32 6.20 9.17 11.04 13.72 14.48 -
DPS 1.40 1.40 1.40 1.89 1.89 1.89 1.89 -18.11%
NAPS 1.3632 1.4023 1.40 1.3834 1.3855 1.3794 1.2488 6.01%
Price Multiplier on Financial Quarter End Date
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Date 24/01/03 21/10/02 30/07/02 22/04/02 30/01/02 29/10/01 12/10/01 -
Price 0.78 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.22 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS -29.72 0.00 0.00 0.00 0.00 0.00 0.00 -
EY -3.36 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 2.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.00 0.00 0.00 0.00 0.00 0.00 -

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