[HPI] YoY Cumulative Quarter Result on 29-Feb-2004 [#3]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
22-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
29-Feb-2004 [#3]
Profit Trend
QoQ- 49.47%
YoY- 95.6%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Cumulative Result
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Revenue 211,364 174,353 140,259 123,032 104,748 96,142 113,636 10.89%
PBT 9,806 6,975 119 23 -3,135 3,783 6,971 5.84%
Tax -524 -1,170 64 -166 -115 -591 -815 -7.09%
NP 9,282 5,805 183 -143 -3,250 3,192 6,156 7.08%
-
NP to SH 9,282 5,805 183 -143 -3,250 3,192 6,156 7.08%
-
Tax Rate 5.34% 16.77% -53.78% 721.74% - 15.62% 11.69% -
Total Cost 202,082 168,548 140,076 123,175 107,998 92,950 107,480 11.09%
-
Net Worth 85,637 75,260 67,633 69,068 73,125 77,238 67,659 4.00%
Dividend
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Net Worth 85,637 75,260 67,633 69,068 73,125 77,238 67,659 4.00%
NOSH 42,577 42,589 42,558 38,648 38,690 38,690 35,056 3.29%
Ratio Analysis
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
NP Margin 4.39% 3.33% 0.13% -0.12% -3.10% 3.32% 5.42% -
ROE 10.84% 7.71% 0.27% -0.21% -4.44% 4.13% 9.10% -
Per Share
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 496.42 409.38 329.57 318.33 270.73 248.49 324.15 7.35%
EPS 21.80 13.63 0.43 -0.37 -8.40 8.25 17.56 3.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0113 1.7671 1.5892 1.7871 1.89 1.9963 1.93 0.68%
Adjusted Per Share Value based on latest NOSH - 38,888
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 379.10 312.71 251.56 220.67 187.87 172.44 203.81 10.89%
EPS 16.65 10.41 0.33 -0.26 -5.83 5.73 11.04 7.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.536 1.3498 1.213 1.2388 1.3115 1.3853 1.2135 4.00%
Price Multiplier on Financial Quarter End Date
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 - - -
Price 0.85 0.61 1.56 1.22 0.71 0.00 0.00 -
P/RPS 0.17 0.15 0.47 0.38 0.26 0.00 0.00 -
P/EPS 3.90 4.48 362.79 -329.73 -8.45 0.00 0.00 -
EY 25.65 22.34 0.28 -0.30 -11.83 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.35 0.98 0.68 0.38 0.00 0.00 -
Price Multiplier on Announcement Date
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 11/04/07 22/05/06 18/04/05 22/04/04 08/05/03 22/04/02 20/04/01 -
Price 0.82 0.65 1.48 1.50 0.68 0.00 0.00 -
P/RPS 0.17 0.16 0.45 0.47 0.25 0.00 0.00 -
P/EPS 3.76 4.77 344.19 -405.41 -8.10 0.00 0.00 -
EY 26.59 20.97 0.29 -0.25 -12.35 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.37 0.93 0.84 0.36 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