[HPI] YoY Annualized Quarter Result on 28-Feb-2005 [#3]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
18-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
28-Feb-2005 [#3]
Profit Trend
QoQ- -42.18%
YoY- 227.97%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Revenue 318,653 281,818 232,470 187,012 164,042 139,664 128,189 16.37%
PBT 15,737 13,074 9,300 158 30 -4,180 5,044 20.86%
Tax -893 -698 -1,560 85 -221 -153 -788 2.10%
NP 14,844 12,376 7,740 244 -190 -4,333 4,256 23.12%
-
NP to SH 14,844 12,376 7,740 244 -190 -4,333 4,256 23.12%
-
Tax Rate 5.67% 5.34% 16.77% -53.80% 736.67% - 15.62% -
Total Cost 303,809 269,442 224,730 186,768 164,233 143,997 123,933 16.10%
-
Net Worth 95,810 85,637 75,260 67,633 69,068 73,124 77,238 3.65%
Dividend
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Net Worth 95,810 85,637 75,260 67,633 69,068 73,124 77,238 3.65%
NOSH 42,589 42,577 42,589 42,558 38,648 38,690 38,690 1.61%
Ratio Analysis
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
NP Margin 4.66% 4.39% 3.33% 0.13% -0.12% -3.10% 3.32% -
ROE 15.49% 14.45% 10.28% 0.36% -0.28% -5.93% 5.51% -
Per Share
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
RPS 748.19 661.89 545.84 439.43 424.45 360.98 331.32 14.52%
EPS 34.85 29.07 18.17 0.57 -0.49 -11.20 11.00 21.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2496 2.0113 1.7671 1.5892 1.7871 1.89 1.9963 2.00%
Adjusted Per Share Value based on latest NOSH - 45,000
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
RPS 571.53 505.46 416.95 335.42 294.22 250.50 229.92 16.37%
EPS 26.62 22.20 13.88 0.44 -0.34 -7.77 7.63 23.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7184 1.536 1.3498 1.213 1.2388 1.3115 1.3853 3.65%
Price Multiplier on Financial Quarter End Date
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Date 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 - -
Price 0.82 0.85 0.61 1.56 1.22 0.71 0.00 -
P/RPS 0.11 0.13 0.11 0.36 0.29 0.20 0.00 -
P/EPS 2.35 2.92 3.36 272.09 -247.30 -6.34 0.00 -
EY 42.50 34.20 29.79 0.37 -0.40 -15.77 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.42 0.35 0.98 0.68 0.38 0.00 -
Price Multiplier on Announcement Date
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Date 02/04/08 11/04/07 22/05/06 18/04/05 22/04/04 08/05/03 22/04/02 -
Price 0.80 0.82 0.65 1.48 1.50 0.68 0.00 -
P/RPS 0.11 0.12 0.12 0.34 0.35 0.19 0.00 -
P/EPS 2.30 2.82 3.58 258.14 -304.05 -6.07 0.00 -
EY 43.57 35.45 27.96 0.39 -0.33 -16.47 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.41 0.37 0.93 0.84 0.36 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