[HPI] YoY Cumulative Quarter Result on 30-Nov-2006 [#2]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
18-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
30-Nov-2006 [#2]
Profit Trend
QoQ- 105.77%
YoY- 70.55%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Cumulative Result
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Revenue 176,448 191,589 152,306 141,390 116,319 95,513 80,050 14.06%
PBT 14,444 11,829 7,990 6,332 4,301 303 -159 -
Tax -1,905 -2,333 -299 -303 -766 -92 -124 57.60%
NP 12,539 9,496 7,691 6,029 3,535 211 -283 -
-
NP to SH 12,466 9,472 7,691 6,029 3,535 211 -283 -
-
Tax Rate 13.19% 19.72% 3.74% 4.79% 17.81% 30.36% - -
Total Cost 163,909 182,093 144,615 135,361 112,784 95,302 80,333 12.60%
-
Net Worth 134,347 85,179 93,446 83,371 70,052 68,336 69,141 11.69%
Dividend
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Net Worth 134,347 85,179 93,446 83,371 70,052 68,336 69,141 11.69%
NOSH 53,228 42,589 42,585 42,577 42,590 39,074 38,767 5.42%
Ratio Analysis
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
NP Margin 7.11% 4.96% 5.05% 4.26% 3.04% 0.22% -0.35% -
ROE 9.28% 11.12% 8.23% 7.23% 5.05% 0.31% -0.41% -
Per Share
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
RPS 331.49 449.85 357.64 332.08 273.11 244.44 206.49 8.20%
EPS 23.42 17.79 18.06 14.16 8.30 0.54 -0.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.524 2.00 2.1943 1.9581 1.6448 1.7489 1.7835 5.95%
Adjusted Per Share Value based on latest NOSH - 42,568
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
RPS 316.47 343.63 273.17 253.59 208.63 171.31 143.57 14.06%
EPS 22.36 16.99 13.79 10.81 6.34 0.38 -0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4096 1.5278 1.676 1.4953 1.2564 1.2257 1.2401 11.69%
Price Multiplier on Financial Quarter End Date
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Date 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 28/11/03 -
Price 1.21 0.54 1.02 0.78 0.63 1.23 0.84 -
P/RPS 0.37 0.12 0.29 0.23 0.23 0.50 0.41 -1.69%
P/EPS 5.17 2.43 5.65 5.51 7.59 227.78 -115.07 -
EY 19.36 41.19 17.71 18.15 13.17 0.44 -0.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.27 0.46 0.40 0.38 0.70 0.47 0.35%
Price Multiplier on Announcement Date
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Date 20/01/10 06/01/09 11/01/08 18/01/07 12/01/06 18/01/05 30/01/04 -
Price 1.49 0.67 1.00 0.82 0.47 1.31 1.07 -
P/RPS 0.45 0.15 0.28 0.25 0.17 0.54 0.52 -2.37%
P/EPS 6.36 3.01 5.54 5.79 5.66 242.59 -146.58 -
EY 15.72 33.19 18.06 17.27 17.66 0.41 -0.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.34 0.46 0.42 0.29 0.75 0.60 -0.27%

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