[HPI] YoY TTM Result on 28-Feb-2005 [#3]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
18-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
28-Feb-2005 [#3]
Profit Trend
QoQ- -198.81%
YoY- 92.86%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
TTM Result
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Revenue 308,875 275,118 228,454 187,783 161,912 138,166 128,042 15.79%
PBT 14,173 12,513 6,268 155 -1,480 -2,815 5,496 17.08%
Tax -1,083 -560 -1,609 -238 318 -170 -385 18.79%
NP 13,090 11,953 4,659 -83 -1,162 -2,985 5,111 16.95%
-
NP to SH 13,090 11,953 4,659 -83 -1,162 -2,985 5,111 16.95%
-
Tax Rate 7.64% 4.48% 25.67% 153.55% - - 7.01% -
Total Cost 295,785 263,165 223,795 187,866 163,074 141,151 122,931 15.74%
-
Net Worth 95,830 85,638 75,259 71,514 69,498 73,116 77,129 3.68%
Dividend
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Div - - - - - 779 1,052 -
Div Payout % - - - - - 0.00% 20.59% -
Equity
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Net Worth 95,830 85,638 75,259 71,514 69,498 73,116 77,129 3.68%
NOSH 42,599 42,578 42,589 45,000 38,888 38,685 38,636 1.63%
Ratio Analysis
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
NP Margin 4.24% 4.34% 2.04% -0.04% -0.72% -2.16% 3.99% -
ROE 13.66% 13.96% 6.19% -0.12% -1.67% -4.08% 6.63% -
Per Share
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
RPS 725.08 646.14 536.41 417.30 416.35 357.15 331.40 13.92%
EPS 30.73 28.07 10.94 -0.18 -2.99 -7.72 13.23 15.06%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 2.72 -
NAPS 2.2496 2.0113 1.7671 1.5892 1.7871 1.89 1.9963 2.00%
Adjusted Per Share Value based on latest NOSH - 45,000
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
RPS 553.99 493.44 409.75 336.80 290.40 247.81 229.65 15.79%
EPS 23.48 21.44 8.36 -0.15 -2.08 -5.35 9.17 16.94%
DPS 0.00 0.00 0.00 0.00 0.00 1.40 1.89 -
NAPS 1.7188 1.536 1.3498 1.2827 1.2465 1.3114 1.3834 3.68%
Price Multiplier on Financial Quarter End Date
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Date 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 - -
Price 0.82 0.85 0.61 1.56 1.22 0.71 0.00 -
P/RPS 0.11 0.13 0.11 0.37 0.29 0.20 0.00 -
P/EPS 2.67 3.03 5.58 -845.78 -40.83 -9.20 0.00 -
EY 37.47 33.03 17.93 -0.12 -2.45 -10.87 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 2.82 0.00 -
P/NAPS 0.36 0.42 0.35 0.98 0.68 0.38 0.00 -
Price Multiplier on Announcement Date
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Date 02/04/08 11/04/07 22/05/06 18/04/05 22/04/04 08/05/03 22/04/02 -
Price 0.80 0.82 0.65 1.48 1.50 0.68 0.00 -
P/RPS 0.11 0.13 0.12 0.35 0.36 0.19 0.00 -
P/EPS 2.60 2.92 5.94 -802.41 -50.20 -8.81 0.00 -
EY 38.41 34.24 16.83 -0.12 -1.99 -11.35 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 2.94 0.00 -
P/NAPS 0.36 0.41 0.37 0.93 0.84 0.36 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