[HPI] YoY Annualized Quarter Result on 31-Aug-2004 [#1]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
27-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
31-Aug-2004 [#1]
Profit Trend
QoQ- 105.85%
YoY- 101.3%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Revenue 312,068 282,268 221,332 189,588 154,056 146,052 137,592 14.61%
PBT 16,104 12,188 4,220 228 -1,456 -716 8,632 10.94%
Tax -1,496 -468 -196 -204 -388 716 -1,132 4.75%
NP 14,608 11,720 4,024 24 -1,844 0 7,500 11.74%
-
NP to SH 14,608 11,720 4,024 24 -1,844 -1,144 7,500 11.74%
-
Tax Rate 9.29% 3.84% 4.64% 89.47% - - 13.11% -
Total Cost 297,460 270,548 217,308 189,564 155,900 146,052 130,092 14.77%
-
Net Worth 91,223 80,689 67,559 52,308 68,913 78,183 76,905 2.88%
Dividend
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Net Worth 91,223 80,689 67,559 52,308 68,913 78,183 76,905 2.88%
NOSH 42,564 42,587 42,627 30,000 38,739 39,178 38,659 1.61%
Ratio Analysis
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
NP Margin 4.68% 4.15% 1.82% 0.01% -1.20% 0.00% 5.45% -
ROE 16.01% 14.52% 5.96% 0.05% -2.68% -1.46% 9.75% -
Per Share
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
RPS 733.17 662.80 519.23 631.96 397.67 372.79 355.90 12.79%
EPS 34.32 27.52 9.44 0.08 -4.76 -2.92 19.40 9.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1432 1.8947 1.5849 1.7436 1.7789 1.9956 1.9893 1.24%
Adjusted Per Share Value based on latest NOSH - 30,000
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
RPS 559.71 506.27 396.97 340.04 276.31 261.95 246.78 14.61%
EPS 26.20 21.02 7.22 0.04 -3.31 -2.05 13.45 11.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6362 1.4472 1.2117 0.9382 1.236 1.4023 1.3794 2.88%
Price Multiplier on Financial Quarter End Date
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Date 31/08/07 31/08/06 31/08/05 31/08/04 29/08/03 - - -
Price 0.93 0.60 0.70 1.32 0.90 0.00 0.00 -
P/RPS 0.13 0.09 0.13 0.21 0.23 0.00 0.00 -
P/EPS 2.71 2.18 7.42 1,650.00 -18.91 0.00 0.00 -
EY 36.90 45.87 13.49 0.06 -5.29 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.32 0.44 0.76 0.51 0.00 0.00 -
Price Multiplier on Announcement Date
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Date 23/10/07 31/10/06 27/10/05 27/10/04 16/10/03 21/10/02 29/10/01 -
Price 0.88 0.75 0.60 0.81 0.86 0.00 0.00 -
P/RPS 0.12 0.11 0.12 0.13 0.22 0.00 0.00 -
P/EPS 2.56 2.73 6.36 1,012.50 -18.07 0.00 0.00 -
EY 39.00 36.69 15.73 0.10 -5.53 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.40 0.38 0.46 0.48 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