[HPI] YoY Quarter Result on 28-Feb-2007 [#3]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
11-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
28-Feb-2007 [#3]
Profit Trend
QoQ- 4.97%
YoY- 43.3%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Quarter Result
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Revenue 94,461 77,143 83,462 69,974 58,034 44,745 42,982 14.01%
PBT 3,553 2,733 3,813 3,474 2,674 -182 182 64.05%
Tax -385 -1,209 -371 -221 -404 155 -42 44.64%
NP 3,168 1,524 3,442 3,253 2,270 -27 140 68.14%
-
NP to SH 3,132 1,496 3,442 3,253 2,270 -27 140 67.82%
-
Tax Rate 10.84% 44.24% 9.73% 6.36% 15.11% - 23.08% -
Total Cost 91,293 75,619 80,020 66,721 55,764 44,772 42,842 13.43%
-
Net Worth 137,994 118,567 95,830 85,638 75,259 71,514 69,498 12.10%
Dividend
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Net Worth 137,994 118,567 95,830 85,638 75,259 71,514 69,498 12.10%
NOSH 53,265 42,621 42,599 42,578 42,589 45,000 38,888 5.38%
Ratio Analysis
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
NP Margin 3.35% 1.98% 4.12% 4.65% 3.91% -0.06% 0.33% -
ROE 2.27% 1.26% 3.59% 3.80% 3.02% -0.04% 0.20% -
Per Share
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
RPS 177.34 181.00 195.92 164.34 136.26 99.43 110.53 8.19%
EPS 5.88 3.51 8.08 7.64 5.33 -0.06 0.36 59.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5907 2.7819 2.2496 2.0113 1.7671 1.5892 1.7871 6.38%
Adjusted Per Share Value based on latest NOSH - 42,578
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
RPS 169.42 138.36 149.69 125.50 104.09 80.25 77.09 14.01%
EPS 5.62 2.68 6.17 5.83 4.07 -0.05 0.25 67.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.475 2.1266 1.7188 1.536 1.3498 1.2827 1.2465 12.10%
Price Multiplier on Financial Quarter End Date
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Date 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 -
Price 1.77 0.70 0.82 0.85 0.61 1.56 1.22 -
P/RPS 1.00 0.39 0.42 0.52 0.45 1.57 1.10 -1.57%
P/EPS 30.10 19.94 10.15 11.13 11.44 -2,600.00 338.89 -33.19%
EY 3.32 5.01 9.85 8.99 8.74 -0.04 0.30 49.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.25 0.36 0.42 0.35 0.98 0.68 0.00%
Price Multiplier on Announcement Date
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Date 05/04/10 27/04/09 02/04/08 11/04/07 22/05/06 18/04/05 22/04/04 -
Price 1.68 0.74 0.80 0.82 0.65 1.48 1.50 -
P/RPS 0.95 0.41 0.41 0.50 0.48 1.49 1.36 -5.80%
P/EPS 28.57 21.08 9.90 10.73 12.20 -2,466.67 416.67 -36.01%
EY 3.50 4.74 10.10 9.32 8.20 -0.04 0.24 56.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.27 0.36 0.41 0.37 0.93 0.84 -4.18%

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