[HPI] QoQ TTM Result on 30-Nov-2005 [#2]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
12-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
30-Nov-2005 [#2]
Profit Trend
QoQ- 6115.79%
YoY- 2711.9%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
TTM Result
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Revenue 253,341 238,107 228,454 215,165 202,295 194,359 187,783 22.02%
PBT 11,674 9,682 6,268 3,412 412 -586 155 1669.45%
Tax -1,274 -1,206 -1,609 -1,050 -374 -376 -238 205.07%
NP 10,400 8,476 4,659 2,362 38 -962 -83 -
-
NP to SH 10,400 8,476 4,659 2,362 38 -962 -83 -
-
Tax Rate 10.91% 12.46% 25.67% 30.77% 90.78% - 153.55% -
Total Cost 242,941 229,631 223,795 212,803 202,257 195,321 187,866 18.64%
-
Net Worth 80,689 76,632 75,259 70,028 67,559 66,557 71,514 8.35%
Dividend
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Net Worth 80,689 76,632 75,259 70,028 67,559 66,557 71,514 8.35%
NOSH 42,587 42,599 42,589 42,575 42,627 42,602 45,000 -3.59%
Ratio Analysis
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
NP Margin 4.11% 3.56% 2.04% 1.10% 0.02% -0.49% -0.04% -
ROE 12.89% 11.06% 6.19% 3.37% 0.06% -1.45% -0.12% -
Per Share
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 594.88 558.94 536.41 505.37 474.57 456.22 417.30 26.58%
EPS 24.42 19.90 10.94 5.55 0.09 -2.26 -0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8947 1.7989 1.7671 1.6448 1.5849 1.5623 1.5892 12.40%
Adjusted Per Share Value based on latest NOSH - 42,575
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 454.38 427.06 409.75 385.91 362.83 348.60 336.80 22.02%
EPS 18.65 15.20 8.36 4.24 0.07 -1.73 -0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4472 1.3745 1.3498 1.256 1.2117 1.1938 1.2827 8.35%
Price Multiplier on Financial Quarter End Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 -
Price 0.60 0.62 0.61 0.63 0.70 0.81 1.56 -
P/RPS 0.10 0.11 0.11 0.12 0.15 0.18 0.37 -58.09%
P/EPS 2.46 3.12 5.58 11.36 785.24 -35.87 -845.78 -
EY 40.70 32.09 17.93 8.81 0.13 -2.79 -0.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.34 0.35 0.38 0.44 0.52 0.98 -52.48%
Price Multiplier on Announcement Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 31/10/06 24/07/06 22/05/06 12/01/06 27/10/05 28/07/05 18/04/05 -
Price 0.75 0.52 0.65 0.47 0.60 0.88 1.48 -
P/RPS 0.13 0.09 0.12 0.09 0.13 0.19 0.35 -48.23%
P/EPS 3.07 2.61 5.94 8.47 673.06 -38.97 -802.41 -
EY 32.56 38.26 16.83 11.80 0.15 -2.57 -0.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.29 0.37 0.29 0.38 0.56 0.93 -42.93%

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