[HPI] YoY TTM Result on 28-Feb-2006 [#3]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
22-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
28-Feb-2006 [#3]
Profit Trend
QoQ- 97.25%
YoY- 5713.25%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
TTM Result
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Revenue 358,911 308,875 275,118 228,454 187,783 161,912 138,166 17.22%
PBT 16,876 14,173 12,513 6,268 155 -1,480 -2,815 -
Tax -5,359 -1,083 -560 -1,609 -238 318 -170 77.64%
NP 11,517 13,090 11,953 4,659 -83 -1,162 -2,985 -
-
NP to SH 11,465 13,090 11,953 4,659 -83 -1,162 -2,985 -
-
Tax Rate 31.76% 7.64% 4.48% 25.67% 153.55% - - -
Total Cost 347,394 295,785 263,165 223,795 187,866 163,074 141,151 16.17%
-
Net Worth 85,242 95,830 85,638 75,259 71,514 69,498 73,116 2.58%
Dividend
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Div - - - - - - 779 -
Div Payout % - - - - - - 0.00% -
Equity
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Net Worth 85,242 95,830 85,638 75,259 71,514 69,498 73,116 2.58%
NOSH 42,621 42,599 42,578 42,589 45,000 38,888 38,685 1.62%
Ratio Analysis
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
NP Margin 3.21% 4.24% 4.34% 2.04% -0.04% -0.72% -2.16% -
ROE 13.45% 13.66% 13.96% 6.19% -0.12% -1.67% -4.08% -
Per Share
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
RPS 842.10 725.08 646.14 536.41 417.30 416.35 357.15 15.35%
EPS 26.90 30.73 28.07 10.94 -0.18 -2.99 -7.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 2.00 2.2496 2.0113 1.7671 1.5892 1.7871 1.89 0.94%
Adjusted Per Share Value based on latest NOSH - 42,589
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
RPS 643.73 553.99 493.44 409.75 336.80 290.40 247.81 17.22%
EPS 20.56 23.48 21.44 8.36 -0.15 -2.08 -5.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.40 -
NAPS 1.5289 1.7188 1.536 1.3498 1.2827 1.2465 1.3114 2.58%
Price Multiplier on Financial Quarter End Date
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Date 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 -
Price 0.70 0.82 0.85 0.61 1.56 1.22 0.71 -
P/RPS 0.08 0.11 0.13 0.11 0.37 0.29 0.20 -14.15%
P/EPS 2.60 2.67 3.03 5.58 -845.78 -40.83 -9.20 -
EY 38.43 37.47 33.03 17.93 -0.12 -2.45 -10.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.82 -
P/NAPS 0.35 0.36 0.42 0.35 0.98 0.68 0.38 -1.36%
Price Multiplier on Announcement Date
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Date 27/04/09 02/04/08 11/04/07 22/05/06 18/04/05 22/04/04 08/05/03 -
Price 0.74 0.80 0.82 0.65 1.48 1.50 0.68 -
P/RPS 0.09 0.11 0.13 0.12 0.35 0.36 0.19 -11.69%
P/EPS 2.75 2.60 2.92 5.94 -802.41 -50.20 -8.81 -
EY 36.35 38.41 34.24 16.83 -0.12 -1.99 -11.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.94 -
P/NAPS 0.37 0.36 0.41 0.37 0.93 0.84 0.36 0.45%

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