[HPI] QoQ TTM Result on 31-Aug-2006 [#1]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
31-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
31-Aug-2006 [#1]
Profit Trend
QoQ- 22.7%
YoY- 27268.42%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
TTM Result
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Revenue 284,471 275,118 263,178 253,341 238,107 228,454 215,165 20.48%
PBT 12,176 12,513 11,713 11,674 9,682 6,268 3,412 133.70%
Tax -937 -560 -743 -1,274 -1,206 -1,609 -1,050 -7.31%
NP 11,239 11,953 10,970 10,400 8,476 4,659 2,362 183.16%
-
NP to SH 11,239 11,953 10,970 10,400 8,476 4,659 2,362 183.16%
-
Tax Rate 7.70% 4.48% 6.34% 10.91% 12.46% 25.67% 30.77% -
Total Cost 273,232 263,165 252,208 242,941 229,631 223,795 212,803 18.15%
-
Net Worth 86,673 85,638 83,353 80,689 76,632 75,259 70,028 15.29%
Dividend
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Net Worth 86,673 85,638 83,353 80,689 76,632 75,259 70,028 15.29%
NOSH 42,543 42,578 42,568 42,587 42,599 42,589 42,575 -0.05%
Ratio Analysis
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
NP Margin 3.95% 4.34% 4.17% 4.11% 3.56% 2.04% 1.10% -
ROE 12.97% 13.96% 13.16% 12.89% 11.06% 6.19% 3.37% -
Per Share
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 668.66 646.14 618.24 594.88 558.94 536.41 505.37 20.54%
EPS 26.42 28.07 25.77 24.42 19.90 10.94 5.55 183.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0373 2.0113 1.9581 1.8947 1.7989 1.7671 1.6448 15.35%
Adjusted Per Share Value based on latest NOSH - 42,587
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 510.22 493.44 472.03 454.38 427.06 409.75 385.91 20.48%
EPS 20.16 21.44 19.68 18.65 15.20 8.36 4.24 183.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5546 1.536 1.495 1.4472 1.3745 1.3498 1.256 15.29%
Price Multiplier on Financial Quarter End Date
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 -
Price 0.78 0.85 0.78 0.60 0.62 0.61 0.63 -
P/RPS 0.12 0.13 0.13 0.10 0.11 0.11 0.12 0.00%
P/EPS 2.95 3.03 3.03 2.46 3.12 5.58 11.36 -59.33%
EY 33.87 33.03 33.04 40.70 32.09 17.93 8.81 145.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.42 0.40 0.32 0.34 0.35 0.38 0.00%
Price Multiplier on Announcement Date
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 24/07/07 11/04/07 18/01/07 31/10/06 24/07/06 22/05/06 12/01/06 -
Price 1.23 0.82 0.82 0.75 0.52 0.65 0.47 -
P/RPS 0.18 0.13 0.13 0.13 0.09 0.12 0.09 58.80%
P/EPS 4.66 2.92 3.18 3.07 2.61 5.94 8.47 -32.88%
EY 21.48 34.24 31.43 32.56 38.26 16.83 11.80 49.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.41 0.42 0.40 0.29 0.37 0.29 62.44%

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