[HPI] YoY Annualized Quarter Result on 28-Feb-2006 [#3]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
22-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
28-Feb-2006 [#3]
Profit Trend
QoQ- 9.48%
YoY- 3072.13%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Revenue 358,244 318,653 281,818 232,470 187,012 164,042 139,664 16.98%
PBT 19,417 15,737 13,074 9,300 158 30 -4,180 -
Tax -4,722 -893 -698 -1,560 85 -221 -153 77.01%
NP 14,694 14,844 12,376 7,740 244 -190 -4,333 -
-
NP to SH 14,625 14,844 12,376 7,740 244 -190 -4,333 -
-
Tax Rate 24.32% 5.67% 5.34% 16.77% -53.80% 736.67% - -
Total Cost 343,549 303,809 269,442 224,730 186,768 164,233 143,997 15.57%
-
Net Worth 118,457 95,810 85,637 75,260 67,633 69,068 73,124 8.36%
Dividend
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Net Worth 118,457 95,810 85,637 75,260 67,633 69,068 73,124 8.36%
NOSH 42,581 42,589 42,577 42,589 42,558 38,648 38,690 1.60%
Ratio Analysis
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
NP Margin 4.10% 4.66% 4.39% 3.33% 0.13% -0.12% -3.10% -
ROE 12.35% 15.49% 14.45% 10.28% 0.36% -0.28% -5.93% -
Per Share
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
RPS 841.31 748.19 661.89 545.84 439.43 424.45 360.98 15.13%
EPS 34.35 34.85 29.07 18.17 0.57 -0.49 -11.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7819 2.2496 2.0113 1.7671 1.5892 1.7871 1.89 6.64%
Adjusted Per Share Value based on latest NOSH - 42,589
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
RPS 642.53 571.53 505.46 416.95 335.42 294.22 250.50 16.98%
EPS 26.23 26.62 22.20 13.88 0.44 -0.34 -7.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1246 1.7184 1.536 1.3498 1.213 1.2388 1.3115 8.36%
Price Multiplier on Financial Quarter End Date
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Date 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 -
Price 0.70 0.82 0.85 0.61 1.56 1.22 0.71 -
P/RPS 0.08 0.11 0.13 0.11 0.36 0.29 0.20 -14.15%
P/EPS 2.04 2.35 2.92 3.36 272.09 -247.30 -6.34 -
EY 49.07 42.50 34.20 29.79 0.37 -0.40 -15.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.36 0.42 0.35 0.98 0.68 0.38 -6.73%
Price Multiplier on Announcement Date
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Date 27/04/09 02/04/08 11/04/07 22/05/06 18/04/05 22/04/04 08/05/03 -
Price 0.74 0.80 0.82 0.65 1.48 1.50 0.68 -
P/RPS 0.09 0.11 0.12 0.12 0.34 0.35 0.19 -11.69%
P/EPS 2.15 2.30 2.82 3.58 258.14 -304.05 -6.07 -
EY 46.41 43.57 35.45 27.96 0.39 -0.33 -16.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.36 0.41 0.37 0.93 0.84 0.36 -4.67%

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