[HPI] YoY Annualized Quarter Result on 31-May-2004 [#4]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
28-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
31-May-2004 [#4]
Profit Trend
QoQ- -115.04%
YoY- 90.39%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Revenue 284,471 238,107 194,360 170,557 143,628 129,560 145,536 11.81%
PBT 12,176 9,682 -589 57 -4,637 4,103 8,684 5.79%
Tax -937 -1,206 -376 -467 369 -646 -609 7.44%
NP 11,239 8,476 -965 -410 -4,268 3,457 8,075 5.66%
-
NP to SH 11,239 8,476 -965 -410 -4,268 3,457 8,075 5.66%
-
Tax Rate 7.70% 12.46% - 819.30% - 15.74% 7.01% -
Total Cost 273,232 229,631 195,325 170,967 147,896 126,103 137,461 12.12%
-
Net Worth 86,764 76,620 69,322 68,195 68,597 77,540 69,589 3.74%
Dividend
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Div - - - - - 774 1,051 -
Div Payout % - - - - - 22.40% 13.03% -
Equity
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Net Worth 86,764 76,620 69,322 68,195 68,597 77,540 69,589 3.74%
NOSH 42,588 42,592 42,654 38,679 38,668 38,712 35,062 3.29%
Ratio Analysis
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
NP Margin 3.95% 3.56% -0.50% -0.24% -2.97% 2.67% 5.55% -
ROE 12.95% 11.06% -1.39% -0.60% -6.22% 4.46% 11.60% -
Per Share
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 667.96 559.03 455.66 440.95 371.43 334.67 415.07 8.24%
EPS 26.39 19.90 -2.27 -1.06 -11.03 8.93 23.03 2.29%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 3.00 -
NAPS 2.0373 1.7989 1.6252 1.7631 1.774 2.003 1.9847 0.43%
Adjusted Per Share Value based on latest NOSH - 38,695
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 510.22 427.06 348.60 305.91 257.61 232.37 261.03 11.81%
EPS 20.16 15.20 -1.73 -0.74 -7.65 6.20 14.48 5.66%
DPS 0.00 0.00 0.00 0.00 0.00 1.39 1.89 -
NAPS 1.5562 1.3742 1.2433 1.2231 1.2303 1.3907 1.2481 3.74%
Price Multiplier on Financial Quarter End Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 - - -
Price 0.78 0.62 0.81 1.34 0.70 0.00 0.00 -
P/RPS 0.12 0.11 0.18 0.30 0.19 0.00 0.00 -
P/EPS 2.96 3.12 -35.80 -126.42 -6.34 0.00 0.00 -
EY 33.83 32.10 -2.79 -0.79 -15.77 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.34 0.50 0.76 0.39 0.00 0.00 -
Price Multiplier on Announcement Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 24/07/07 24/07/06 28/07/05 28/07/04 25/07/03 30/07/02 12/10/01 -
Price 1.23 0.52 0.88 1.27 0.93 0.00 0.00 -
P/RPS 0.18 0.09 0.19 0.29 0.25 0.00 0.00 -
P/EPS 4.66 2.61 -38.90 -119.81 -8.43 0.00 0.00 -
EY 21.46 38.27 -2.57 -0.83 -11.87 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.29 0.54 0.72 0.52 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