[HPI] YoY TTM Result on 28-Feb-2003 [#3]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
08-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
28-Feb-2003 [#3]
Profit Trend
QoQ- -193.8%
YoY- -158.4%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
TTM Result
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Revenue 228,454 187,783 161,912 138,166 128,042 151,427 96,391 15.46%
PBT 6,268 155 -1,480 -2,815 5,496 9,175 2,032 20.64%
Tax -1,609 -238 318 -170 -385 -1,086 -130 52.06%
NP 4,659 -83 -1,162 -2,985 5,111 8,089 1,902 16.09%
-
NP to SH 4,659 -83 -1,162 -2,985 5,111 8,089 1,902 16.09%
-
Tax Rate 25.67% 153.55% - - 7.01% 11.84% 6.40% -
Total Cost 223,795 187,866 163,074 141,151 122,931 143,338 94,489 15.44%
-
Net Worth 75,259 71,514 69,498 73,116 77,129 67,579 60,387 3.73%
Dividend
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Div - - - 779 1,052 706 - -
Div Payout % - - - 0.00% 20.59% 8.74% - -
Equity
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Net Worth 75,259 71,514 69,498 73,116 77,129 67,579 60,387 3.73%
NOSH 42,589 45,000 38,888 38,685 38,636 35,015 35,056 3.29%
Ratio Analysis
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
NP Margin 2.04% -0.04% -0.72% -2.16% 3.99% 5.34% 1.97% -
ROE 6.19% -0.12% -1.67% -4.08% 6.63% 11.97% 3.15% -
Per Share
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
RPS 536.41 417.30 416.35 357.15 331.40 432.46 274.96 11.77%
EPS 10.94 -0.18 -2.99 -7.72 13.23 23.10 5.43 12.37%
DPS 0.00 0.00 0.00 2.00 2.72 2.00 0.00 -
NAPS 1.7671 1.5892 1.7871 1.89 1.9963 1.93 1.7226 0.42%
Adjusted Per Share Value based on latest NOSH - 38,685
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
RPS 409.75 336.80 290.40 247.81 229.65 271.59 172.88 15.46%
EPS 8.36 -0.15 -2.08 -5.35 9.17 14.51 3.41 16.11%
DPS 0.00 0.00 0.00 1.40 1.89 1.27 0.00 -
NAPS 1.3498 1.2827 1.2465 1.3114 1.3834 1.2121 1.0831 3.73%
Price Multiplier on Financial Quarter End Date
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Date 28/02/06 28/02/05 27/02/04 28/02/03 - - - -
Price 0.61 1.56 1.22 0.71 0.00 0.00 0.00 -
P/RPS 0.11 0.37 0.29 0.20 0.00 0.00 0.00 -
P/EPS 5.58 -845.78 -40.83 -9.20 0.00 0.00 0.00 -
EY 17.93 -0.12 -2.45 -10.87 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 2.82 0.00 0.00 0.00 -
P/NAPS 0.35 0.98 0.68 0.38 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Date 22/05/06 18/04/05 22/04/04 08/05/03 22/04/02 20/04/01 - -
Price 0.65 1.48 1.50 0.68 0.00 0.00 0.00 -
P/RPS 0.12 0.35 0.36 0.19 0.00 0.00 0.00 -
P/EPS 5.94 -802.41 -50.20 -8.81 0.00 0.00 0.00 -
EY 16.83 -0.12 -1.99 -11.35 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 2.94 0.00 0.00 0.00 -
P/NAPS 0.37 0.93 0.84 0.36 0.00 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