[HPI] YoY Annualized Quarter Result on 31-May-2005 [#4]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
28-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
31-May-2005 [#4]
Profit Trend
QoQ- -495.49%
YoY- -135.37%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Revenue 329,560 284,471 238,107 194,360 170,557 143,628 129,560 16.81%
PBT 14,116 12,176 9,682 -589 57 -4,637 4,103 22.84%
Tax -2,487 -937 -1,206 -376 -467 369 -646 25.16%
NP 11,629 11,239 8,476 -965 -410 -4,268 3,457 22.38%
-
NP to SH 11,629 11,239 8,476 -965 -410 -4,268 3,457 22.38%
-
Tax Rate 17.62% 7.70% 12.46% - 819.30% - 15.74% -
Total Cost 317,931 273,232 229,631 195,325 170,967 147,896 126,103 16.64%
-
Net Worth 102,561 86,764 76,620 69,322 68,195 68,597 77,540 4.76%
Dividend
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Div - - - - - - 774 -
Div Payout % - - - - - - 22.40% -
Equity
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Net Worth 102,561 86,764 76,620 69,322 68,195 68,597 77,540 4.76%
NOSH 42,586 42,588 42,592 42,654 38,679 38,668 38,712 1.60%
Ratio Analysis
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
NP Margin 3.53% 3.95% 3.56% -0.50% -0.24% -2.97% 2.67% -
ROE 11.34% 12.95% 11.06% -1.39% -0.60% -6.22% 4.46% -
Per Share
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
RPS 773.86 667.96 559.03 455.66 440.95 371.43 334.67 14.97%
EPS 27.31 26.39 19.90 -2.27 -1.06 -11.03 8.93 20.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 2.4083 2.0373 1.7989 1.6252 1.7631 1.774 2.003 3.11%
Adjusted Per Share Value based on latest NOSH - 42,602
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
RPS 591.09 510.22 427.06 348.60 305.91 257.61 232.37 16.82%
EPS 20.86 20.16 15.20 -1.73 -0.74 -7.65 6.20 22.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.39 -
NAPS 1.8395 1.5562 1.3742 1.2433 1.2231 1.2303 1.3907 4.76%
Price Multiplier on Financial Quarter End Date
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Date 30/05/08 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 - -
Price 0.85 0.78 0.62 0.81 1.34 0.70 0.00 -
P/RPS 0.11 0.12 0.11 0.18 0.30 0.19 0.00 -
P/EPS 3.11 2.96 3.12 -35.80 -126.42 -6.34 0.00 -
EY 32.13 33.83 32.10 -2.79 -0.79 -15.77 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.38 0.34 0.50 0.76 0.39 0.00 -
Price Multiplier on Announcement Date
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Date 30/07/08 24/07/07 24/07/06 28/07/05 28/07/04 25/07/03 30/07/02 -
Price 0.71 1.23 0.52 0.88 1.27 0.93 0.00 -
P/RPS 0.09 0.18 0.09 0.19 0.29 0.25 0.00 -
P/EPS 2.60 4.66 2.61 -38.90 -119.81 -8.43 0.00 -
EY 38.46 21.46 38.27 -2.57 -0.83 -11.87 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.60 0.29 0.54 0.72 0.52 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