[HPI] YoY Cumulative Quarter Result on 28-Feb-2006 [#3]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
22-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
28-Feb-2006 [#3]
Profit Trend
QoQ- 64.22%
YoY- 3072.13%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Cumulative Result
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Revenue 268,683 238,990 211,364 174,353 140,259 123,032 104,748 16.98%
PBT 14,563 11,803 9,806 6,975 119 23 -3,135 -
Tax -3,542 -670 -524 -1,170 64 -166 -115 76.95%
NP 11,021 11,133 9,282 5,805 183 -143 -3,250 -
-
NP to SH 10,969 11,133 9,282 5,805 183 -143 -3,250 -
-
Tax Rate 24.32% 5.68% 5.34% 16.77% -53.78% 721.74% - -
Total Cost 257,662 227,857 202,082 168,548 140,076 123,175 107,998 15.57%
-
Net Worth 118,457 95,810 85,637 75,260 67,633 69,068 73,125 8.36%
Dividend
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Net Worth 118,457 95,810 85,637 75,260 67,633 69,068 73,125 8.36%
NOSH 42,581 42,589 42,577 42,589 42,558 38,648 38,690 1.60%
Ratio Analysis
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
NP Margin 4.10% 4.66% 4.39% 3.33% 0.13% -0.12% -3.10% -
ROE 9.26% 11.62% 10.84% 7.71% 0.27% -0.21% -4.44% -
Per Share
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
RPS 630.99 561.14 496.42 409.38 329.57 318.33 270.73 15.13%
EPS 25.76 26.14 21.80 13.63 0.43 -0.37 -8.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7819 2.2496 2.0113 1.7671 1.5892 1.7871 1.89 6.64%
Adjusted Per Share Value based on latest NOSH - 42,589
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
RPS 481.90 428.64 379.10 312.71 251.56 220.67 187.87 16.98%
EPS 19.67 19.97 16.65 10.41 0.33 -0.26 -5.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1246 1.7184 1.536 1.3498 1.213 1.2388 1.3115 8.36%
Price Multiplier on Financial Quarter End Date
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Date 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 -
Price 0.70 0.82 0.85 0.61 1.56 1.22 0.71 -
P/RPS 0.11 0.15 0.17 0.15 0.47 0.38 0.26 -13.34%
P/EPS 2.72 3.14 3.90 4.48 362.79 -329.73 -8.45 -
EY 36.80 31.88 25.65 22.34 0.28 -0.30 -11.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.36 0.42 0.35 0.98 0.68 0.38 -6.73%
Price Multiplier on Announcement Date
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Date 27/04/09 02/04/08 11/04/07 22/05/06 18/04/05 22/04/04 08/05/03 -
Price 0.74 0.80 0.82 0.65 1.48 1.50 0.68 -
P/RPS 0.12 0.14 0.17 0.16 0.45 0.47 0.25 -11.50%
P/EPS 2.87 3.06 3.76 4.77 344.19 -405.41 -8.10 -
EY 34.81 32.68 26.59 20.97 0.29 -0.25 -12.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.36 0.41 0.37 0.93 0.84 0.36 -4.67%

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