[HPI] YoY Annual (Unaudited) Result on 31-May-2003 [#4]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
25-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
31-May-2003 [#4]
Profit Trend
YoY- -223.46%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Revenue 238,107 194,360 170,557 143,628 129,560 145,536 134,282 10.01%
PBT 9,682 -589 57 -4,637 4,103 8,684 4,236 14.76%
Tax -1,206 -376 -467 369 -646 -609 -401 20.13%
NP 8,476 -965 -410 -4,268 3,457 8,075 3,835 14.12%
-
NP to SH 8,476 -965 -410 -4,268 3,457 8,075 3,835 14.12%
-
Tax Rate 12.46% - 819.30% - 15.74% 7.01% 9.47% -
Total Cost 229,631 195,325 170,967 147,896 126,103 137,461 130,447 9.87%
-
Net Worth 76,620 69,322 68,195 68,597 77,540 69,589 61,866 3.62%
Dividend
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Div - - - - 774 1,051 - -
Div Payout % - - - - 22.40% 13.03% - -
Equity
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Net Worth 76,620 69,322 68,195 68,597 77,540 69,589 61,866 3.62%
NOSH 42,592 42,654 38,679 38,668 38,712 35,062 35,183 3.23%
Ratio Analysis
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
NP Margin 3.56% -0.50% -0.24% -2.97% 2.67% 5.55% 2.86% -
ROE 11.06% -1.39% -0.60% -6.22% 4.46% 11.60% 6.20% -
Per Share
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
RPS 559.03 455.66 440.95 371.43 334.67 415.07 381.66 6.56%
EPS 19.90 -2.27 -1.06 -11.03 8.93 23.03 10.90 10.54%
DPS 0.00 0.00 0.00 0.00 2.00 3.00 0.00 -
NAPS 1.7989 1.6252 1.7631 1.774 2.003 1.9847 1.7584 0.38%
Adjusted Per Share Value based on latest NOSH - 38,745
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
RPS 427.06 348.60 305.91 257.61 232.37 261.03 240.84 10.01%
EPS 15.20 -1.73 -0.74 -7.65 6.20 14.48 6.88 14.11%
DPS 0.00 0.00 0.00 0.00 1.39 1.89 0.00 -
NAPS 1.3742 1.2433 1.2231 1.2303 1.3907 1.2481 1.1096 3.62%
Price Multiplier on Financial Quarter End Date
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Date 31/05/06 31/05/05 31/05/04 30/05/03 - - - -
Price 0.62 0.81 1.34 0.70 0.00 0.00 0.00 -
P/RPS 0.11 0.18 0.30 0.19 0.00 0.00 0.00 -
P/EPS 3.12 -35.80 -126.42 -6.34 0.00 0.00 0.00 -
EY 32.10 -2.79 -0.79 -15.77 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.50 0.76 0.39 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Date 24/07/06 28/07/05 28/07/04 25/07/03 30/07/02 12/10/01 29/09/00 -
Price 0.52 0.88 1.27 0.93 0.00 0.00 0.00 -
P/RPS 0.09 0.19 0.29 0.25 0.00 0.00 0.00 -
P/EPS 2.61 -38.90 -119.81 -8.43 0.00 0.00 0.00 -
EY 38.27 -2.57 -0.83 -11.87 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.54 0.72 0.52 0.00 0.00 0.00 -

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