[HPI] QoQ TTM Result on 31-Aug-2007 [#1]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
23-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
31-Aug-2007 [#1]
Profit Trend
QoQ- 6.42%
YoY- 15.01%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
TTM Result
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Revenue 325,947 308,875 295,387 291,921 284,471 275,118 263,178 15.31%
PBT 14,116 14,173 13,834 13,155 12,176 12,513 11,713 13.23%
Tax -2,487 -1,083 -933 -1,194 -937 -560 -743 123.60%
NP 11,629 13,090 12,901 11,961 11,239 11,953 10,970 3.96%
-
NP to SH 11,629 13,090 12,901 11,961 11,239 11,953 10,970 3.96%
-
Tax Rate 17.62% 7.64% 6.74% 9.08% 7.70% 4.48% 6.34% -
Total Cost 314,318 295,785 282,486 279,960 273,232 263,165 252,208 15.79%
-
Net Worth 85,141 95,830 93,390 91,223 86,673 85,638 83,353 1.42%
Dividend
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Net Worth 85,141 95,830 93,390 91,223 86,673 85,638 83,353 1.42%
NOSH 42,570 42,599 42,560 42,564 42,543 42,578 42,568 0.00%
Ratio Analysis
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
NP Margin 3.57% 4.24% 4.37% 4.10% 3.95% 4.34% 4.17% -
ROE 13.66% 13.66% 13.81% 13.11% 12.97% 13.96% 13.16% -
Per Share
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
RPS 765.66 725.08 694.04 685.84 668.66 646.14 618.24 15.30%
EPS 27.32 30.73 30.31 28.10 26.42 28.07 25.77 3.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.2496 2.1943 2.1432 2.0373 2.0113 1.9581 1.42%
Adjusted Per Share Value based on latest NOSH - 42,564
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
RPS 584.61 553.99 529.80 523.58 510.22 493.44 472.03 15.31%
EPS 20.86 23.48 23.14 21.45 20.16 21.44 19.68 3.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5271 1.7188 1.675 1.6362 1.5546 1.536 1.495 1.42%
Price Multiplier on Financial Quarter End Date
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Date 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 -
Price 0.85 0.82 1.02 0.93 0.78 0.85 0.78 -
P/RPS 0.11 0.11 0.15 0.14 0.12 0.13 0.13 -10.53%
P/EPS 3.11 2.67 3.36 3.31 2.95 3.03 3.03 1.75%
EY 32.14 37.47 29.72 30.22 33.87 33.03 33.04 -1.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.36 0.46 0.43 0.38 0.42 0.40 4.93%
Price Multiplier on Announcement Date
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Date 30/07/08 02/04/08 11/01/08 23/10/07 24/07/07 11/04/07 18/01/07 -
Price 0.71 0.80 1.00 0.88 1.23 0.82 0.82 -
P/RPS 0.09 0.11 0.14 0.13 0.18 0.13 0.13 -21.72%
P/EPS 2.60 2.60 3.30 3.13 4.66 2.92 3.18 -12.55%
EY 38.47 38.41 30.31 31.93 21.48 34.24 31.43 14.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.36 0.46 0.41 0.60 0.41 0.42 -9.75%

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