[HPI] QoQ TTM Result on 28-Feb-2006 [#3]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
22-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
28-Feb-2006 [#3]
Profit Trend
QoQ- 97.25%
YoY- 5713.25%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
TTM Result
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Revenue 263,178 253,341 238,107 228,454 215,165 202,295 194,359 22.37%
PBT 11,713 11,674 9,682 6,268 3,412 412 -586 -
Tax -743 -1,274 -1,206 -1,609 -1,050 -374 -376 57.40%
NP 10,970 10,400 8,476 4,659 2,362 38 -962 -
-
NP to SH 10,970 10,400 8,476 4,659 2,362 38 -962 -
-
Tax Rate 6.34% 10.91% 12.46% 25.67% 30.77% 90.78% - -
Total Cost 252,208 242,941 229,631 223,795 212,803 202,257 195,321 18.56%
-
Net Worth 83,353 80,689 76,632 75,259 70,028 67,559 66,557 16.16%
Dividend
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Net Worth 83,353 80,689 76,632 75,259 70,028 67,559 66,557 16.16%
NOSH 42,568 42,587 42,599 42,589 42,575 42,627 42,602 -0.05%
Ratio Analysis
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
NP Margin 4.17% 4.11% 3.56% 2.04% 1.10% 0.02% -0.49% -
ROE 13.16% 12.89% 11.06% 6.19% 3.37% 0.06% -1.45% -
Per Share
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 618.24 594.88 558.94 536.41 505.37 474.57 456.22 22.43%
EPS 25.77 24.42 19.90 10.94 5.55 0.09 -2.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9581 1.8947 1.7989 1.7671 1.6448 1.5849 1.5623 16.23%
Adjusted Per Share Value based on latest NOSH - 42,589
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 472.03 454.38 427.06 409.75 385.91 362.83 348.60 22.37%
EPS 19.68 18.65 15.20 8.36 4.24 0.07 -1.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.495 1.4472 1.3745 1.3498 1.256 1.2117 1.1938 16.16%
Price Multiplier on Financial Quarter End Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 -
Price 0.78 0.60 0.62 0.61 0.63 0.70 0.81 -
P/RPS 0.13 0.10 0.11 0.11 0.12 0.15 0.18 -19.48%
P/EPS 3.03 2.46 3.12 5.58 11.36 785.24 -35.87 -
EY 33.04 40.70 32.09 17.93 8.81 0.13 -2.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.32 0.34 0.35 0.38 0.44 0.52 -16.03%
Price Multiplier on Announcement Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 18/01/07 31/10/06 24/07/06 22/05/06 12/01/06 27/10/05 28/07/05 -
Price 0.82 0.75 0.52 0.65 0.47 0.60 0.88 -
P/RPS 0.13 0.13 0.09 0.12 0.09 0.13 0.19 -22.33%
P/EPS 3.18 3.07 2.61 5.94 8.47 673.06 -38.97 -
EY 31.43 32.56 38.26 16.83 11.80 0.15 -2.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.40 0.29 0.37 0.29 0.38 0.56 -17.43%

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