[HPI] YoY Annualized Quarter Result on 31-Aug-2006 [#1]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
31-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
31-Aug-2006 [#1]
Profit Trend
QoQ- 38.27%
YoY- 191.25%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Revenue 353,348 400,408 312,068 282,268 221,332 189,588 154,056 14.82%
PBT 27,848 21,268 16,104 12,188 4,220 228 -1,456 -
Tax -2,228 -3,468 -1,496 -468 -196 -204 -388 33.78%
NP 25,620 17,800 14,608 11,720 4,024 24 -1,844 -
-
NP to SH 25,364 17,784 14,608 11,720 4,024 24 -1,844 -
-
Tax Rate 8.00% 16.31% 9.29% 3.84% 4.64% 89.47% - -
Total Cost 327,728 382,608 297,460 270,548 217,308 189,564 155,900 13.16%
-
Net Worth 130,946 108,737 91,223 80,689 67,559 52,308 68,913 11.28%
Dividend
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Net Worth 130,946 108,737 91,223 80,689 67,559 52,308 68,913 11.28%
NOSH 42,585 42,545 42,564 42,587 42,627 30,000 38,739 1.58%
Ratio Analysis
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
NP Margin 7.25% 4.45% 4.68% 4.15% 1.82% 0.01% -1.20% -
ROE 19.37% 16.35% 16.01% 14.52% 5.96% 0.05% -2.68% -
Per Share
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
RPS 829.74 941.13 733.17 662.80 519.23 631.96 397.67 13.02%
EPS 59.56 41.80 34.32 27.52 9.44 0.08 -4.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0749 2.5558 2.1432 1.8947 1.5849 1.7436 1.7789 9.54%
Adjusted Per Share Value based on latest NOSH - 42,587
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
RPS 633.75 718.16 559.71 506.27 396.97 340.04 276.31 14.82%
EPS 45.49 31.90 26.20 21.02 7.22 0.04 -3.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3486 1.9503 1.6362 1.4472 1.2117 0.9382 1.236 11.28%
Price Multiplier on Financial Quarter End Date
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Date 28/08/09 29/08/08 31/08/07 31/08/06 31/08/05 31/08/04 29/08/03 -
Price 1.40 0.74 0.93 0.60 0.70 1.32 0.90 -
P/RPS 0.17 0.08 0.13 0.09 0.13 0.21 0.23 -4.90%
P/EPS 2.35 1.77 2.71 2.18 7.42 1,650.00 -18.91 -
EY 42.54 56.49 36.90 45.87 13.49 0.06 -5.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.29 0.43 0.32 0.44 0.76 0.51 -1.70%
Price Multiplier on Announcement Date
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Date 28/10/09 29/10/08 23/10/07 31/10/06 27/10/05 27/10/04 16/10/03 -
Price 1.63 0.51 0.88 0.75 0.60 0.81 0.86 -
P/RPS 0.20 0.05 0.12 0.11 0.12 0.13 0.22 -1.57%
P/EPS 2.74 1.22 2.56 2.73 6.36 1,012.50 -18.07 -
EY 36.54 81.96 39.00 36.69 15.73 0.10 -5.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.20 0.41 0.40 0.38 0.46 0.48 1.66%

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