[HPI] QoQ TTM Result on 30-Nov-2007 [#2]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
11-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
30-Nov-2007 [#2]
Profit Trend
QoQ- 7.86%
YoY- 17.6%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
TTM Result
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Revenue 348,032 325,947 308,875 295,387 291,921 284,471 275,118 16.88%
PBT 15,407 14,116 14,173 13,834 13,155 12,176 12,513 14.80%
Tax -2,980 -2,487 -1,083 -933 -1,194 -937 -560 203.26%
NP 12,427 11,629 13,090 12,901 11,961 11,239 11,953 2.61%
-
NP to SH 12,423 11,629 13,090 12,901 11,961 11,239 11,953 2.59%
-
Tax Rate 19.34% 17.62% 7.64% 6.74% 9.08% 7.70% 4.48% -
Total Cost 335,605 314,318 295,785 282,486 279,960 273,232 263,165 17.51%
-
Net Worth 108,737 85,141 95,830 93,390 91,223 86,673 85,638 17.17%
Dividend
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Net Worth 108,737 85,141 95,830 93,390 91,223 86,673 85,638 17.17%
NOSH 42,545 42,570 42,599 42,560 42,564 42,543 42,578 -0.05%
Ratio Analysis
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
NP Margin 3.57% 3.57% 4.24% 4.37% 4.10% 3.95% 4.34% -
ROE 11.42% 13.66% 13.66% 13.81% 13.11% 12.97% 13.96% -
Per Share
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 818.02 765.66 725.08 694.04 685.84 668.66 646.14 16.94%
EPS 29.20 27.32 30.73 30.31 28.10 26.42 28.07 2.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5558 2.00 2.2496 2.1943 2.1432 2.0373 2.0113 17.23%
Adjusted Per Share Value based on latest NOSH - 42,560
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 624.22 584.61 553.99 529.80 523.58 510.22 493.44 16.88%
EPS 22.28 20.86 23.48 23.14 21.45 20.16 21.44 2.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9503 1.5271 1.7188 1.675 1.6362 1.5546 1.536 17.17%
Price Multiplier on Financial Quarter End Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 -
Price 0.74 0.85 0.82 1.02 0.93 0.78 0.85 -
P/RPS 0.09 0.11 0.11 0.15 0.14 0.12 0.13 -21.65%
P/EPS 2.53 3.11 2.67 3.36 3.31 2.95 3.03 -11.27%
EY 39.46 32.14 37.47 29.72 30.22 33.87 33.03 12.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.43 0.36 0.46 0.43 0.38 0.42 -21.79%
Price Multiplier on Announcement Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 29/10/08 30/07/08 02/04/08 11/01/08 23/10/07 24/07/07 11/04/07 -
Price 0.51 0.71 0.80 1.00 0.88 1.23 0.82 -
P/RPS 0.06 0.09 0.11 0.14 0.13 0.18 0.13 -40.13%
P/EPS 1.75 2.60 2.60 3.30 3.13 4.66 2.92 -28.80%
EY 57.25 38.47 38.41 30.31 31.93 21.48 34.24 40.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.36 0.36 0.46 0.41 0.60 0.41 -37.89%

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