[HPI] QoQ TTM Result on 28-Feb-2007 [#3]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
11-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
28-Feb-2007 [#3]
Profit Trend
QoQ- 8.96%
YoY- 156.56%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
TTM Result
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Revenue 295,387 291,921 284,471 275,118 263,178 253,341 238,107 15.43%
PBT 13,834 13,155 12,176 12,513 11,713 11,674 9,682 26.83%
Tax -933 -1,194 -937 -560 -743 -1,274 -1,206 -15.71%
NP 12,901 11,961 11,239 11,953 10,970 10,400 8,476 32.28%
-
NP to SH 12,901 11,961 11,239 11,953 10,970 10,400 8,476 32.28%
-
Tax Rate 6.74% 9.08% 7.70% 4.48% 6.34% 10.91% 12.46% -
Total Cost 282,486 279,960 273,232 263,165 252,208 242,941 229,631 14.79%
-
Net Worth 93,390 91,223 86,673 85,638 83,353 80,689 76,632 14.07%
Dividend
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Net Worth 93,390 91,223 86,673 85,638 83,353 80,689 76,632 14.07%
NOSH 42,560 42,564 42,543 42,578 42,568 42,587 42,599 -0.06%
Ratio Analysis
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
NP Margin 4.37% 4.10% 3.95% 4.34% 4.17% 4.11% 3.56% -
ROE 13.81% 13.11% 12.97% 13.96% 13.16% 12.89% 11.06% -
Per Share
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 694.04 685.84 668.66 646.14 618.24 594.88 558.94 15.51%
EPS 30.31 28.10 26.42 28.07 25.77 24.42 19.90 32.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1943 2.1432 2.0373 2.0113 1.9581 1.8947 1.7989 14.14%
Adjusted Per Share Value based on latest NOSH - 42,578
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 529.80 523.58 510.22 493.44 472.03 454.38 427.06 15.44%
EPS 23.14 21.45 20.16 21.44 19.68 18.65 15.20 32.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.675 1.6362 1.5546 1.536 1.495 1.4472 1.3745 14.07%
Price Multiplier on Financial Quarter End Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 -
Price 1.02 0.93 0.78 0.85 0.78 0.60 0.62 -
P/RPS 0.15 0.14 0.12 0.13 0.13 0.10 0.11 22.94%
P/EPS 3.36 3.31 2.95 3.03 3.03 2.46 3.12 5.05%
EY 29.72 30.22 33.87 33.03 33.04 40.70 32.09 -4.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.43 0.38 0.42 0.40 0.32 0.34 22.30%
Price Multiplier on Announcement Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 11/01/08 23/10/07 24/07/07 11/04/07 18/01/07 31/10/06 24/07/06 -
Price 1.00 0.88 1.23 0.82 0.82 0.75 0.52 -
P/RPS 0.14 0.13 0.18 0.13 0.13 0.13 0.09 34.21%
P/EPS 3.30 3.13 4.66 2.92 3.18 3.07 2.61 16.91%
EY 30.31 31.93 21.48 34.24 31.43 32.56 38.26 -14.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.41 0.60 0.41 0.42 0.40 0.29 35.97%

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