[HPI] YoY Cumulative Quarter Result on 30-Nov-2004 [#2]

Announcement Date
18-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
30-Nov-2004 [#2]
Profit Trend
QoQ- 3416.67%
YoY- 174.56%
View:
Show?
Cumulative Result
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Revenue 152,306 141,390 116,319 95,513 80,050 74,207 67,590 14.49%
PBT 7,990 6,332 4,301 303 -159 -1,252 3,620 14.09%
Tax -299 -303 -766 -92 -124 -114 -513 -8.60%
NP 7,691 6,029 3,535 211 -283 -1,366 3,107 16.29%
-
NP to SH 7,691 6,029 3,535 211 -283 -1,366 3,107 16.29%
-
Tax Rate 3.74% 4.79% 17.81% 30.36% - - 14.17% -
Total Cost 144,615 135,361 112,784 95,302 80,333 75,573 64,483 14.40%
-
Net Worth 93,446 83,371 70,052 68,336 69,141 75,981 77,148 3.24%
Dividend
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Net Worth 93,446 83,371 70,052 68,336 69,141 75,981 77,148 3.24%
NOSH 42,585 42,577 42,590 39,074 38,767 38,696 38,692 1.60%
Ratio Analysis
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
NP Margin 5.05% 4.26% 3.04% 0.22% -0.35% -1.84% 4.60% -
ROE 8.23% 7.23% 5.05% 0.31% -0.41% -1.80% 4.03% -
Per Share
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
RPS 357.64 332.08 273.11 244.44 206.49 191.76 174.69 12.67%
EPS 18.06 14.16 8.30 0.54 -0.73 -3.53 8.03 14.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1943 1.9581 1.6448 1.7489 1.7835 1.9635 1.9939 1.60%
Adjusted Per Share Value based on latest NOSH - 39,423
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
RPS 273.17 253.59 208.63 171.31 143.57 133.10 121.23 14.49%
EPS 13.79 10.81 6.34 0.38 -0.51 -2.45 5.57 16.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.676 1.4953 1.2564 1.2257 1.2401 1.3628 1.3837 3.24%
Price Multiplier on Financial Quarter End Date
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Date 30/11/07 30/11/06 30/11/05 30/11/04 28/11/03 - - -
Price 1.02 0.78 0.63 1.23 0.84 0.00 0.00 -
P/RPS 0.29 0.23 0.23 0.50 0.41 0.00 0.00 -
P/EPS 5.65 5.51 7.59 227.78 -115.07 0.00 0.00 -
EY 17.71 18.15 13.17 0.44 -0.87 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.40 0.38 0.70 0.47 0.00 0.00 -
Price Multiplier on Announcement Date
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Date 11/01/08 18/01/07 12/01/06 18/01/05 30/01/04 24/01/03 30/01/02 -
Price 1.00 0.82 0.47 1.31 1.07 0.78 0.00 -
P/RPS 0.28 0.25 0.17 0.54 0.52 0.41 0.00 -
P/EPS 5.54 5.79 5.66 242.59 -146.58 -22.10 0.00 -
EY 18.06 17.27 17.66 0.41 -0.68 -4.53 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.42 0.29 0.75 0.60 0.40 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