[HPI] YoY Quarter Result on 30-Nov-2003 [#2]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
30-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
30-Nov-2003 [#2]
Profit Trend
QoQ- 138.61%
YoY- 116.48%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Quarter Result
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Revenue 70,823 60,986 48,116 41,536 37,694 33,192 39,603 10.16%
PBT 3,285 3,246 246 205 -1,073 1,462 3,107 0.93%
Tax -186 -717 -41 -27 -7 -230 -381 -11.25%
NP 3,099 2,529 205 178 -1,080 1,232 2,726 2.15%
-
NP to SH 3,099 2,529 205 178 -1,080 1,232 2,726 2.15%
-
Tax Rate 5.66% 22.09% 16.67% 13.17% - 15.73% 12.26% -
Total Cost 67,724 58,457 47,911 41,358 38,774 31,960 36,877 10.65%
-
Net Worth 83,353 70,028 68,947 69,013 76,006 77,247 66,672 3.79%
Dividend
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Net Worth 83,353 70,028 68,947 69,013 76,006 77,247 66,672 3.79%
NOSH 42,568 42,575 39,423 38,695 38,709 38,742 35,083 3.27%
Ratio Analysis
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
NP Margin 4.38% 4.15% 0.43% 0.43% -2.87% 3.71% 6.88% -
ROE 3.72% 3.61% 0.30% 0.26% -1.42% 1.59% 4.09% -
Per Share
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
RPS 166.37 143.24 122.05 107.34 97.38 85.67 112.88 6.67%
EPS 7.28 5.94 0.52 0.46 -2.79 3.18 7.77 -1.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9581 1.6448 1.7489 1.7835 1.9635 1.9939 1.9004 0.49%
Adjusted Per Share Value based on latest NOSH - 38,695
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
RPS 127.03 109.38 86.30 74.50 67.61 59.53 71.03 10.16%
EPS 5.56 4.54 0.37 0.32 -1.94 2.21 4.89 2.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.495 1.256 1.2366 1.2378 1.3632 1.3855 1.1958 3.79%
Price Multiplier on Financial Quarter End Date
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Date 30/11/06 30/11/05 30/11/04 28/11/03 - - - -
Price 0.78 0.63 1.23 0.84 0.00 0.00 0.00 -
P/RPS 0.47 0.44 1.01 0.78 0.00 0.00 0.00 -
P/EPS 10.71 10.61 236.54 182.61 0.00 0.00 0.00 -
EY 9.33 9.43 0.42 0.55 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.38 0.70 0.47 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Date 18/01/07 12/01/06 18/01/05 30/01/04 24/01/03 30/01/02 15/01/01 -
Price 0.82 0.47 1.31 1.07 0.78 0.00 0.00 -
P/RPS 0.49 0.33 1.07 1.00 0.80 0.00 0.00 -
P/EPS 11.26 7.91 251.92 232.61 -27.96 0.00 0.00 -
EY 8.88 12.64 0.40 0.43 -3.58 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.29 0.75 0.60 0.40 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