[HPI] YoY TTM Result on 31-Aug-2005 [#1]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
27-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
31-Aug-2005 [#1]
Profit Trend
QoQ- 103.95%
YoY- -33.33%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
TTM Result
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Revenue 348,032 291,921 253,341 202,295 179,440 145,629 131,675 17.56%
PBT 15,407 13,155 11,674 412 478 -4,823 1,766 43.43%
Tax -2,980 -1,194 -1,274 -374 -421 379 -470 36.00%
NP 12,427 11,961 10,400 38 57 -4,444 1,296 45.70%
-
NP to SH 12,423 11,961 10,400 38 57 -4,444 1,296 45.69%
-
Tax Rate 19.34% 9.08% 10.91% 90.78% 88.08% - 26.61% -
Total Cost 335,605 279,960 242,941 202,257 179,383 150,073 130,379 17.05%
-
Net Worth 108,737 91,223 80,689 67,559 52,308 68,913 78,183 5.64%
Dividend
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Div - - - - - - 779 -
Div Payout % - - - - - - 60.14% -
Equity
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Net Worth 108,737 91,223 80,689 67,559 52,308 68,913 78,183 5.64%
NOSH 42,545 42,564 42,587 42,627 30,000 38,739 39,178 1.38%
Ratio Analysis
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
NP Margin 3.57% 4.10% 4.11% 0.02% 0.03% -3.05% 0.98% -
ROE 11.42% 13.11% 12.89% 0.06% 0.11% -6.45% 1.66% -
Per Share
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
RPS 818.02 685.84 594.88 474.57 598.13 375.92 336.09 15.96%
EPS 29.20 28.10 24.42 0.09 0.19 -11.47 3.31 43.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 2.5558 2.1432 1.8947 1.5849 1.7436 1.7789 1.9956 4.20%
Adjusted Per Share Value based on latest NOSH - 42,627
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
RPS 624.22 523.58 454.38 362.83 321.84 261.20 236.17 17.56%
EPS 22.28 21.45 18.65 0.07 0.10 -7.97 2.32 45.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.40 -
NAPS 1.9503 1.6362 1.4472 1.2117 0.9382 1.236 1.4023 5.64%
Price Multiplier on Financial Quarter End Date
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Date 29/08/08 31/08/07 31/08/06 31/08/05 31/08/04 29/08/03 - -
Price 0.74 0.93 0.60 0.70 1.32 0.90 0.00 -
P/RPS 0.09 0.14 0.10 0.15 0.22 0.24 0.00 -
P/EPS 2.53 3.31 2.46 785.24 694.74 -7.85 0.00 -
EY 39.46 30.22 40.70 0.13 0.14 -12.75 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.43 0.32 0.44 0.76 0.51 0.00 -
Price Multiplier on Announcement Date
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Date 29/10/08 23/10/07 31/10/06 27/10/05 27/10/04 16/10/03 21/10/02 -
Price 0.51 0.88 0.75 0.60 0.81 0.86 0.00 -
P/RPS 0.06 0.13 0.13 0.13 0.14 0.23 0.00 -
P/EPS 1.75 3.13 3.07 673.06 426.32 -7.50 0.00 -
EY 57.25 31.93 32.56 0.15 0.23 -13.34 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.41 0.40 0.38 0.46 0.48 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