[HPI] YoY Annualized Quarter Result on 28-Feb-2007 [#3]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
11-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
28-Feb-2007 [#3]
Profit Trend
QoQ- 2.64%
YoY- 59.9%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Revenue 361,212 358,244 318,653 281,818 232,470 187,012 164,042 14.05%
PBT 24,090 19,417 15,737 13,074 9,300 158 30 204.71%
Tax -3,053 -4,722 -893 -698 -1,560 85 -221 54.87%
NP 21,037 14,694 14,844 12,376 7,740 244 -190 -
-
NP to SH 20,797 14,625 14,844 12,376 7,740 244 -190 -
-
Tax Rate 12.67% 24.32% 5.67% 5.34% 16.77% -53.80% 736.67% -
Total Cost 340,174 343,549 303,809 269,442 224,730 186,768 164,233 12.89%
-
Net Worth 137,917 118,457 95,810 85,637 75,260 67,633 69,068 12.21%
Dividend
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Net Worth 137,917 118,457 95,810 85,637 75,260 67,633 69,068 12.21%
NOSH 53,235 42,581 42,589 42,577 42,589 42,558 38,648 5.47%
Ratio Analysis
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
NP Margin 5.82% 4.10% 4.66% 4.39% 3.33% 0.13% -0.12% -
ROE 15.08% 12.35% 15.49% 14.45% 10.28% 0.36% -0.28% -
Per Share
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
RPS 678.52 841.31 748.19 661.89 545.84 439.43 424.45 8.12%
EPS 39.07 34.35 34.85 29.07 18.17 0.57 -0.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5907 2.7819 2.2496 2.0113 1.7671 1.5892 1.7871 6.38%
Adjusted Per Share Value based on latest NOSH - 42,578
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
RPS 647.86 642.53 571.53 505.46 416.95 335.42 294.22 14.05%
EPS 37.30 26.23 26.62 22.20 13.88 0.44 -0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4736 2.1246 1.7184 1.536 1.3498 1.213 1.2388 12.21%
Price Multiplier on Financial Quarter End Date
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Date 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 -
Price 1.77 0.70 0.82 0.85 0.61 1.56 1.22 -
P/RPS 0.26 0.08 0.11 0.13 0.11 0.36 0.29 -1.80%
P/EPS 4.53 2.04 2.35 2.92 3.36 272.09 -247.30 -
EY 22.07 49.07 42.50 34.20 29.79 0.37 -0.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.25 0.36 0.42 0.35 0.98 0.68 0.00%
Price Multiplier on Announcement Date
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Date 05/04/10 27/04/09 02/04/08 11/04/07 22/05/06 18/04/05 22/04/04 -
Price 1.68 0.74 0.80 0.82 0.65 1.48 1.50 -
P/RPS 0.25 0.09 0.11 0.12 0.12 0.34 0.35 -5.45%
P/EPS 4.30 2.15 2.30 2.82 3.58 258.14 -304.05 -
EY 23.25 46.41 43.57 35.45 27.96 0.39 -0.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.27 0.36 0.41 0.37 0.93 0.84 -4.18%

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