[HPI] QoQ TTM Result on 31-May-2007 [#4]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
24-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
31-May-2007 [#4]
Profit Trend
QoQ- -5.97%
YoY- 32.6%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
TTM Result
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Revenue 308,875 295,387 291,921 284,471 275,118 263,178 253,341 14.13%
PBT 14,173 13,834 13,155 12,176 12,513 11,713 11,674 13.81%
Tax -1,083 -933 -1,194 -937 -560 -743 -1,274 -10.27%
NP 13,090 12,901 11,961 11,239 11,953 10,970 10,400 16.59%
-
NP to SH 13,090 12,901 11,961 11,239 11,953 10,970 10,400 16.59%
-
Tax Rate 7.64% 6.74% 9.08% 7.70% 4.48% 6.34% 10.91% -
Total Cost 295,785 282,486 279,960 273,232 263,165 252,208 242,941 14.03%
-
Net Worth 95,830 93,390 91,223 86,673 85,638 83,353 80,689 12.15%
Dividend
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Net Worth 95,830 93,390 91,223 86,673 85,638 83,353 80,689 12.15%
NOSH 42,599 42,560 42,564 42,543 42,578 42,568 42,587 0.01%
Ratio Analysis
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
NP Margin 4.24% 4.37% 4.10% 3.95% 4.34% 4.17% 4.11% -
ROE 13.66% 13.81% 13.11% 12.97% 13.96% 13.16% 12.89% -
Per Share
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 725.08 694.04 685.84 668.66 646.14 618.24 594.88 14.11%
EPS 30.73 30.31 28.10 26.42 28.07 25.77 24.42 16.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2496 2.1943 2.1432 2.0373 2.0113 1.9581 1.8947 12.13%
Adjusted Per Share Value based on latest NOSH - 42,543
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 553.99 529.80 523.58 510.22 493.44 472.03 454.38 14.14%
EPS 23.48 23.14 21.45 20.16 21.44 19.68 18.65 16.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7188 1.675 1.6362 1.5546 1.536 1.495 1.4472 12.16%
Price Multiplier on Financial Quarter End Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 -
Price 0.82 1.02 0.93 0.78 0.85 0.78 0.60 -
P/RPS 0.11 0.15 0.14 0.12 0.13 0.13 0.10 6.56%
P/EPS 2.67 3.36 3.31 2.95 3.03 3.03 2.46 5.61%
EY 37.47 29.72 30.22 33.87 33.03 33.04 40.70 -5.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.46 0.43 0.38 0.42 0.40 0.32 8.17%
Price Multiplier on Announcement Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 02/04/08 11/01/08 23/10/07 24/07/07 11/04/07 18/01/07 31/10/06 -
Price 0.80 1.00 0.88 1.23 0.82 0.82 0.75 -
P/RPS 0.11 0.14 0.13 0.18 0.13 0.13 0.13 -10.54%
P/EPS 2.60 3.30 3.13 4.66 2.92 3.18 3.07 -10.49%
EY 38.41 30.31 31.93 21.48 34.24 31.43 32.56 11.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.46 0.41 0.60 0.41 0.42 0.40 -6.78%

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