[HPI] QoQ TTM Result on 29-Feb-2008 [#3]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
02-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
29-Feb-2008 [#3]
Profit Trend
QoQ- 1.47%
YoY- 9.51%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
TTM Result
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Revenue 365,230 348,032 325,947 308,875 295,387 291,921 284,471 18.07%
PBT 17,956 15,407 14,116 14,173 13,834 13,155 12,176 29.46%
Tax -4,521 -2,980 -2,487 -1,083 -933 -1,194 -937 184.72%
NP 13,435 12,427 11,629 13,090 12,901 11,961 11,239 12.59%
-
NP to SH 13,411 12,423 11,629 13,090 12,901 11,961 11,239 12.46%
-
Tax Rate 25.18% 19.34% 17.62% 7.64% 6.74% 9.08% 7.70% -
Total Cost 351,795 335,605 314,318 295,785 282,486 279,960 273,232 18.29%
-
Net Worth 85,131 108,737 85,141 95,830 93,390 91,223 86,673 -1.18%
Dividend
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Net Worth 85,131 108,737 85,141 95,830 93,390 91,223 86,673 -1.18%
NOSH 42,565 42,545 42,570 42,599 42,560 42,564 42,543 0.03%
Ratio Analysis
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
NP Margin 3.68% 3.57% 3.57% 4.24% 4.37% 4.10% 3.95% -
ROE 15.75% 11.42% 13.66% 13.66% 13.81% 13.11% 12.97% -
Per Share
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 858.04 818.02 765.66 725.08 694.04 685.84 668.66 18.03%
EPS 31.51 29.20 27.32 30.73 30.31 28.10 26.42 12.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.5558 2.00 2.2496 2.1943 2.1432 2.0373 -1.22%
Adjusted Per Share Value based on latest NOSH - 42,599
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 655.06 624.22 584.61 553.99 529.80 523.58 510.22 18.07%
EPS 24.05 22.28 20.86 23.48 23.14 21.45 20.16 12.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5269 1.9503 1.5271 1.7188 1.675 1.6362 1.5546 -1.18%
Price Multiplier on Financial Quarter End Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 -
Price 0.54 0.74 0.85 0.82 1.02 0.93 0.78 -
P/RPS 0.06 0.09 0.11 0.11 0.15 0.14 0.12 -36.92%
P/EPS 1.71 2.53 3.11 2.67 3.36 3.31 2.95 -30.40%
EY 58.35 39.46 32.14 37.47 29.72 30.22 33.87 43.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.29 0.43 0.36 0.46 0.43 0.38 -20.32%
Price Multiplier on Announcement Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 06/01/09 29/10/08 30/07/08 02/04/08 11/01/08 23/10/07 24/07/07 -
Price 0.67 0.51 0.71 0.80 1.00 0.88 1.23 -
P/RPS 0.08 0.06 0.09 0.11 0.14 0.13 0.18 -41.67%
P/EPS 2.13 1.75 2.60 2.60 3.30 3.13 4.66 -40.57%
EY 47.02 57.25 38.47 38.41 30.31 31.93 21.48 68.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.20 0.36 0.36 0.46 0.41 0.60 -31.45%

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