[HPI] YoY Annualized Quarter Result on 29-Feb-2004 [#3]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
22-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
29-Feb-2004 [#3]
Profit Trend
QoQ- 66.31%
YoY- 95.6%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Revenue 281,818 232,470 187,012 164,042 139,664 128,189 151,514 10.89%
PBT 13,074 9,300 158 30 -4,180 5,044 9,294 5.84%
Tax -698 -1,560 85 -221 -153 -788 -1,086 -7.09%
NP 12,376 7,740 244 -190 -4,333 4,256 8,208 7.08%
-
NP to SH 12,376 7,740 244 -190 -4,333 4,256 8,208 7.08%
-
Tax Rate 5.34% 16.77% -53.80% 736.67% - 15.62% 11.68% -
Total Cost 269,442 224,730 186,768 164,233 143,997 123,933 143,306 11.09%
-
Net Worth 85,637 75,260 67,633 69,068 73,124 77,238 67,659 4.00%
Dividend
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Net Worth 85,637 75,260 67,633 69,068 73,124 77,238 67,659 4.00%
NOSH 42,577 42,589 42,558 38,648 38,690 38,690 35,056 3.29%
Ratio Analysis
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
NP Margin 4.39% 3.33% 0.13% -0.12% -3.10% 3.32% 5.42% -
ROE 14.45% 10.28% 0.36% -0.28% -5.93% 5.51% 12.13% -
Per Share
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 661.89 545.84 439.43 424.45 360.98 331.32 432.20 7.35%
EPS 29.07 18.17 0.57 -0.49 -11.20 11.00 23.41 3.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0113 1.7671 1.5892 1.7871 1.89 1.9963 1.93 0.68%
Adjusted Per Share Value based on latest NOSH - 38,888
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 505.46 416.95 335.42 294.22 250.50 229.92 271.75 10.89%
EPS 22.20 13.88 0.44 -0.34 -7.77 7.63 14.72 7.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.536 1.3498 1.213 1.2388 1.3115 1.3853 1.2135 4.00%
Price Multiplier on Financial Quarter End Date
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 - - -
Price 0.85 0.61 1.56 1.22 0.71 0.00 0.00 -
P/RPS 0.13 0.11 0.36 0.29 0.20 0.00 0.00 -
P/EPS 2.92 3.36 272.09 -247.30 -6.34 0.00 0.00 -
EY 34.20 29.79 0.37 -0.40 -15.77 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.35 0.98 0.68 0.38 0.00 0.00 -
Price Multiplier on Announcement Date
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 11/04/07 22/05/06 18/04/05 22/04/04 08/05/03 22/04/02 20/04/01 -
Price 0.82 0.65 1.48 1.50 0.68 0.00 0.00 -
P/RPS 0.12 0.12 0.34 0.35 0.19 0.00 0.00 -
P/EPS 2.82 3.58 258.14 -304.05 -6.07 0.00 0.00 -
EY 35.45 27.96 0.39 -0.33 -16.47 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.37 0.93 0.84 0.36 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