[HPI] YoY TTM Result on 28-Feb-2007 [#3]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
11-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
28-Feb-2007 [#3]
Profit Trend
QoQ- 8.96%
YoY- 156.56%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
TTM Result
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Revenue 348,239 358,911 308,875 275,118 228,454 187,783 161,912 13.60%
PBT 26,274 16,876 14,173 12,513 6,268 155 -1,480 -
Tax -2,451 -5,359 -1,083 -560 -1,609 -238 318 -
NP 23,823 11,517 13,090 11,953 4,659 -83 -1,162 -
-
NP to SH 23,576 11,465 13,090 11,953 4,659 -83 -1,162 -
-
Tax Rate 9.33% 31.76% 7.64% 4.48% 25.67% 153.55% - -
Total Cost 324,416 347,394 295,785 263,165 223,795 187,866 163,074 12.14%
-
Net Worth 137,994 85,242 95,830 85,638 75,259 71,514 69,498 12.10%
Dividend
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Div 1,064 - - - - - - -
Div Payout % 4.51% - - - - - - -
Equity
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Net Worth 137,994 85,242 95,830 85,638 75,259 71,514 69,498 12.10%
NOSH 53,265 42,621 42,599 42,578 42,589 45,000 38,888 5.38%
Ratio Analysis
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
NP Margin 6.84% 3.21% 4.24% 4.34% 2.04% -0.04% -0.72% -
ROE 17.08% 13.45% 13.66% 13.96% 6.19% -0.12% -1.67% -
Per Share
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
RPS 653.78 842.10 725.08 646.14 536.41 417.30 416.35 7.80%
EPS 44.26 26.90 30.73 28.07 10.94 -0.18 -2.99 -
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5907 2.00 2.2496 2.0113 1.7671 1.5892 1.7871 6.38%
Adjusted Per Share Value based on latest NOSH - 42,578
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
RPS 624.59 643.73 553.99 493.44 409.75 336.80 290.40 13.60%
EPS 42.29 20.56 23.48 21.44 8.36 -0.15 -2.08 -
DPS 1.91 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.475 1.5289 1.7188 1.536 1.3498 1.2827 1.2465 12.10%
Price Multiplier on Financial Quarter End Date
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Date 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 -
Price 1.77 0.70 0.82 0.85 0.61 1.56 1.22 -
P/RPS 0.27 0.08 0.11 0.13 0.11 0.37 0.29 -1.18%
P/EPS 4.00 2.60 2.67 3.03 5.58 -845.78 -40.83 -
EY 25.01 38.43 37.47 33.03 17.93 -0.12 -2.45 -
DY 1.13 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.35 0.36 0.42 0.35 0.98 0.68 0.00%
Price Multiplier on Announcement Date
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Date 05/04/10 27/04/09 02/04/08 11/04/07 22/05/06 18/04/05 22/04/04 -
Price 1.68 0.74 0.80 0.82 0.65 1.48 1.50 -
P/RPS 0.26 0.09 0.11 0.13 0.12 0.35 0.36 -5.27%
P/EPS 3.80 2.75 2.60 2.92 5.94 -802.41 -50.20 -
EY 26.35 36.35 38.41 34.24 16.83 -0.12 -1.99 -
DY 1.19 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.37 0.36 0.41 0.37 0.93 0.84 -4.18%

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