[HPI] YoY Quarter Result on 30-Nov-2007 [#2]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
11-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
30-Nov-2007 [#2]
Profit Trend
QoQ- 10.6%
YoY- 30.33%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Quarter Result
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Revenue 102,806 88,110 91,487 74,289 70,823 60,986 48,116 13.48%
PBT 7,111 7,554 6,513 3,964 3,285 3,246 246 75.14%
Tax -1,040 -1,348 -1,466 75 -186 -717 -41 71.36%
NP 6,071 6,206 5,047 4,039 3,099 2,529 205 75.84%
-
NP to SH 6,042 6,126 5,027 4,039 3,099 2,529 205 75.70%
-
Tax Rate 14.63% 17.84% 22.51% -1.89% 5.66% 22.09% 16.67% -
Total Cost 96,735 81,904 86,440 70,250 67,724 58,457 47,911 12.41%
-
Net Worth 153,088 134,335 85,131 93,390 83,353 70,028 68,947 14.21%
Dividend
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Net Worth 153,088 134,335 85,131 93,390 83,353 70,028 68,947 14.21%
NOSH 53,233 53,223 42,565 42,560 42,568 42,575 39,423 5.13%
Ratio Analysis
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
NP Margin 5.91% 7.04% 5.52% 5.44% 4.38% 4.15% 0.43% -
ROE 3.95% 4.56% 5.91% 4.32% 3.72% 3.61% 0.30% -
Per Share
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
RPS 193.12 165.55 214.93 174.55 166.37 143.24 122.05 7.94%
EPS 11.35 11.51 9.44 9.49 7.28 5.94 0.52 67.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8758 2.524 2.00 2.1943 1.9581 1.6448 1.7489 8.63%
Adjusted Per Share Value based on latest NOSH - 42,560
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
RPS 184.39 158.03 164.09 133.24 127.03 109.38 86.30 13.48%
EPS 10.84 10.99 9.02 7.24 5.56 4.54 0.37 75.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7457 2.4094 1.5269 1.675 1.495 1.256 1.2366 14.21%
Price Multiplier on Financial Quarter End Date
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Date 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 -
Price 2.03 1.21 0.54 1.02 0.78 0.63 1.23 -
P/RPS 1.05 0.73 0.25 0.58 0.47 0.44 1.01 0.64%
P/EPS 17.89 10.51 4.57 10.75 10.71 10.61 236.54 -34.95%
EY 5.59 9.51 21.87 9.30 9.33 9.43 0.42 53.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.48 0.27 0.46 0.40 0.38 0.70 0.23%
Price Multiplier on Announcement Date
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Date 27/01/11 20/01/10 06/01/09 11/01/08 18/01/07 12/01/06 18/01/05 -
Price 2.28 1.49 0.67 1.00 0.82 0.47 1.31 -
P/RPS 1.18 0.90 0.31 0.57 0.49 0.33 1.07 1.64%
P/EPS 20.09 12.95 5.67 10.54 11.26 7.91 251.92 -34.37%
EY 4.98 7.72 17.63 9.49 8.88 12.64 0.40 52.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.59 0.34 0.46 0.42 0.29 0.75 0.86%

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