[HPI] YoY TTM Result on 31-Aug-2003 [#1]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
16-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
31-Aug-2003 [#1]
Profit Trend
QoQ- -4.1%
YoY- -442.9%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
TTM Result
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Revenue 253,341 202,295 179,440 145,629 131,675 137,294 144,540 9.79%
PBT 11,674 412 478 -4,823 1,766 8,236 5,652 12.84%
Tax -1,274 -374 -421 379 -470 -585 -631 12.41%
NP 10,400 38 57 -4,444 1,296 7,651 5,021 12.89%
-
NP to SH 10,400 38 57 -4,444 1,296 7,651 5,021 12.89%
-
Tax Rate 10.91% 90.78% 88.08% - 26.61% 7.10% 11.16% -
Total Cost 242,941 202,257 179,383 150,073 130,379 129,643 139,519 9.67%
-
Net Worth 80,689 67,559 52,308 68,913 78,183 76,905 63,874 3.96%
Dividend
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Div - - - - 779 1,052 706 -
Div Payout % - - - - 60.14% 13.76% 14.08% -
Equity
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Net Worth 80,689 67,559 52,308 68,913 78,183 76,905 63,874 3.96%
NOSH 42,587 42,627 30,000 38,739 39,178 38,659 35,045 3.30%
Ratio Analysis
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
NP Margin 4.11% 0.02% 0.03% -3.05% 0.98% 5.57% 3.47% -
ROE 12.89% 0.06% 0.11% -6.45% 1.66% 9.95% 7.86% -
Per Share
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
RPS 594.88 474.57 598.13 375.92 336.09 355.13 412.43 6.29%
EPS 24.42 0.09 0.19 -11.47 3.31 19.79 14.33 9.28%
DPS 0.00 0.00 0.00 0.00 2.00 2.72 2.00 -
NAPS 1.8947 1.5849 1.7436 1.7789 1.9956 1.9893 1.8226 0.64%
Adjusted Per Share Value based on latest NOSH - 38,739
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
RPS 454.38 362.83 321.84 261.20 236.17 246.25 259.24 9.79%
EPS 18.65 0.07 0.10 -7.97 2.32 13.72 9.01 12.88%
DPS 0.00 0.00 0.00 0.00 1.40 1.89 1.27 -
NAPS 1.4472 1.2117 0.9382 1.236 1.4023 1.3794 1.1456 3.97%
Price Multiplier on Financial Quarter End Date
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Date 31/08/06 31/08/05 31/08/04 29/08/03 - - - -
Price 0.60 0.70 1.32 0.90 0.00 0.00 0.00 -
P/RPS 0.10 0.15 0.22 0.24 0.00 0.00 0.00 -
P/EPS 2.46 785.24 694.74 -7.85 0.00 0.00 0.00 -
EY 40.70 0.13 0.14 -12.75 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.44 0.76 0.51 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Date 31/10/06 27/10/05 27/10/04 16/10/03 21/10/02 29/10/01 20/10/00 -
Price 0.75 0.60 0.81 0.86 0.00 0.00 0.00 -
P/RPS 0.13 0.13 0.14 0.23 0.00 0.00 0.00 -
P/EPS 3.07 673.06 426.32 -7.50 0.00 0.00 0.00 -
EY 32.56 0.15 0.23 -13.34 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.38 0.46 0.48 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