[HPI] YoY Annualized Quarter Result on 30-Nov-2006 [#2]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
18-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
30-Nov-2006 [#2]
Profit Trend
QoQ- 2.88%
YoY- 70.55%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Revenue 352,896 383,178 304,612 282,780 232,638 191,026 160,100 14.06%
PBT 28,888 23,658 15,980 12,664 8,602 606 -318 -
Tax -3,810 -4,666 -598 -606 -1,532 -184 -248 57.60%
NP 25,078 18,992 15,382 12,058 7,070 422 -566 -
-
NP to SH 24,932 18,944 15,382 12,058 7,070 422 -566 -
-
Tax Rate 13.19% 19.72% 3.74% 4.79% 17.81% 30.36% - -
Total Cost 327,818 364,186 289,230 270,722 225,568 190,604 160,666 12.60%
-
Net Worth 134,347 85,179 93,446 83,371 70,052 68,336 69,141 11.69%
Dividend
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Net Worth 134,347 85,179 93,446 83,371 70,052 68,336 69,141 11.69%
NOSH 53,228 42,589 42,585 42,577 42,590 39,074 38,767 5.42%
Ratio Analysis
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
NP Margin 7.11% 4.96% 5.05% 4.26% 3.04% 0.22% -0.35% -
ROE 18.56% 22.24% 16.46% 14.46% 10.09% 0.62% -0.82% -
Per Share
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
RPS 662.99 899.69 715.29 664.15 546.22 488.88 412.98 8.20%
EPS 46.84 35.58 36.12 28.32 16.60 1.08 -1.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.524 2.00 2.1943 1.9581 1.6448 1.7489 1.7835 5.95%
Adjusted Per Share Value based on latest NOSH - 42,568
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
RPS 632.94 687.25 546.34 507.18 417.25 342.62 287.15 14.06%
EPS 44.72 33.98 27.59 21.63 12.68 0.76 -1.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4096 1.5278 1.676 1.4953 1.2564 1.2257 1.2401 11.69%
Price Multiplier on Financial Quarter End Date
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Date 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 28/11/03 -
Price 1.21 0.54 1.02 0.78 0.63 1.23 0.84 -
P/RPS 0.18 0.06 0.14 0.12 0.12 0.25 0.20 -1.73%
P/EPS 2.58 1.21 2.82 2.75 3.80 113.89 -57.53 -
EY 38.71 82.37 35.41 36.31 26.35 0.88 -1.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.27 0.46 0.40 0.38 0.70 0.47 0.35%
Price Multiplier on Announcement Date
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Date 20/01/10 06/01/09 11/01/08 18/01/07 12/01/06 18/01/05 30/01/04 -
Price 1.49 0.67 1.00 0.82 0.47 1.31 1.07 -
P/RPS 0.22 0.07 0.14 0.12 0.09 0.27 0.26 -2.74%
P/EPS 3.18 1.51 2.77 2.90 2.83 121.30 -73.29 -
EY 31.44 66.39 36.12 34.54 35.32 0.82 -1.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.34 0.46 0.42 0.29 0.75 0.60 -0.27%

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