[HPI] YoY Quarter Result on 31-May-2004 [#4]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
28-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
31-May-2004 [#4]
Profit Trend
QoQ- -290.71%
YoY- 73.8%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Quarter Result
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Revenue 73,107 63,754 54,101 47,525 38,880 33,418 31,900 14.81%
PBT 2,370 2,707 -707 34 -1,503 320 1,713 5.55%
Tax -413 -36 -439 -301 484 -55 206 -
NP 1,957 2,671 -1,146 -267 -1,019 265 1,919 0.32%
-
NP to SH 1,957 2,671 -1,146 -267 -1,019 265 1,919 0.32%
-
Tax Rate 17.43% 1.33% - 885.29% - 17.19% -12.03% -
Total Cost 71,150 61,083 55,247 47,792 39,899 33,153 29,981 15.48%
-
Net Worth 86,673 76,632 66,557 68,224 69,353 78,058 69,627 3.71%
Dividend
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Div - - - - - 779 1,052 -
Div Payout % - - - - - 294.12% 54.84% -
Equity
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Net Worth 86,673 76,632 66,557 68,224 69,353 78,058 69,627 3.71%
NOSH 42,543 42,599 42,602 38,695 38,745 38,970 35,082 3.26%
Ratio Analysis
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
NP Margin 2.68% 4.19% -2.12% -0.56% -2.62% 0.79% 6.02% -
ROE 2.26% 3.49% -1.72% -0.39% -1.47% 0.34% 2.76% -
Per Share
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 171.84 149.66 126.99 122.82 100.35 85.75 90.93 11.18%
EPS 4.60 6.27 -2.69 -0.69 -2.63 0.68 5.47 -2.84%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 3.00 -
NAPS 2.0373 1.7989 1.5623 1.7631 1.79 2.003 1.9847 0.43%
Adjusted Per Share Value based on latest NOSH - 38,695
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 131.12 114.35 97.03 85.24 69.73 59.94 57.21 14.81%
EPS 3.51 4.79 -2.06 -0.48 -1.83 0.48 3.44 0.33%
DPS 0.00 0.00 0.00 0.00 0.00 1.40 1.89 -
NAPS 1.5546 1.3745 1.1938 1.2236 1.2439 1.40 1.2488 3.71%
Price Multiplier on Financial Quarter End Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 - - -
Price 0.78 0.62 0.81 1.34 0.70 0.00 0.00 -
P/RPS 0.45 0.41 0.64 1.09 0.70 0.00 0.00 -
P/EPS 16.96 9.89 -30.11 -194.20 -26.62 0.00 0.00 -
EY 5.90 10.11 -3.32 -0.51 -3.76 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.34 0.52 0.76 0.39 0.00 0.00 -
Price Multiplier on Announcement Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 24/07/07 24/07/06 28/07/05 28/07/04 25/07/03 30/07/02 12/10/01 -
Price 1.23 0.52 0.88 1.27 0.93 0.00 0.00 -
P/RPS 0.72 0.35 0.69 1.03 0.93 0.00 0.00 -
P/EPS 26.74 8.29 -32.71 -184.06 -35.36 0.00 0.00 -
EY 3.74 12.06 -3.06 -0.54 -2.83 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.29 0.56 0.72 0.52 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