[HPI] YoY TTM Result on 31-Aug-2006 [#1]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
31-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
31-Aug-2006 [#1]
Profit Trend
QoQ- 22.7%
YoY- 27268.42%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
TTM Result
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Revenue 334,298 348,032 291,921 253,341 202,295 179,440 145,629 14.83%
PBT 24,413 15,407 13,155 11,674 412 478 -4,823 -
Tax -3,393 -2,980 -1,194 -1,274 -374 -421 379 -
NP 21,020 12,427 11,961 10,400 38 57 -4,444 -
-
NP to SH 20,841 12,423 11,961 10,400 38 57 -4,444 -
-
Tax Rate 13.90% 19.34% 9.08% 10.91% 90.78% 88.08% - -
Total Cost 313,278 335,605 279,960 242,941 202,257 179,383 150,073 13.03%
-
Net Worth 127,756 108,737 91,223 80,689 67,559 52,308 68,913 10.82%
Dividend
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Div 1,064 - - - - - - -
Div Payout % 5.11% - - - - - - -
Equity
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Net Worth 127,756 108,737 91,223 80,689 67,559 52,308 68,913 10.82%
NOSH 42,585 42,545 42,564 42,587 42,627 30,000 38,739 1.58%
Ratio Analysis
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
NP Margin 6.29% 3.57% 4.10% 4.11% 0.02% 0.03% -3.05% -
ROE 16.31% 11.42% 13.11% 12.89% 0.06% 0.11% -6.45% -
Per Share
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
RPS 785.00 818.02 685.84 594.88 474.57 598.13 375.92 13.04%
EPS 48.94 29.20 28.10 24.42 0.09 0.19 -11.47 -
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 2.5558 2.1432 1.8947 1.5849 1.7436 1.7789 9.09%
Adjusted Per Share Value based on latest NOSH - 42,587
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
RPS 599.59 624.22 523.58 454.38 362.83 321.84 261.20 14.83%
EPS 37.38 22.28 21.45 18.65 0.07 0.10 -7.97 -
DPS 1.91 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2914 1.9503 1.6362 1.4472 1.2117 0.9382 1.236 10.82%
Price Multiplier on Financial Quarter End Date
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Date 28/08/09 29/08/08 31/08/07 31/08/06 31/08/05 31/08/04 29/08/03 -
Price 1.40 0.74 0.93 0.60 0.70 1.32 0.90 -
P/RPS 0.18 0.09 0.14 0.10 0.15 0.22 0.24 -4.67%
P/EPS 2.86 2.53 3.31 2.46 785.24 694.74 -7.85 -
EY 34.96 39.46 30.22 40.70 0.13 0.14 -12.75 -
DY 1.79 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.29 0.43 0.32 0.44 0.76 0.51 -1.35%
Price Multiplier on Announcement Date
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Date 28/10/09 29/10/08 23/10/07 31/10/06 27/10/05 27/10/04 16/10/03 -
Price 1.63 0.51 0.88 0.75 0.60 0.81 0.86 -
P/RPS 0.21 0.06 0.13 0.13 0.13 0.14 0.23 -1.50%
P/EPS 3.33 1.75 3.13 3.07 673.06 426.32 -7.50 -
EY 30.02 57.25 31.93 32.56 0.15 0.23 -13.34 -
DY 1.53 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.20 0.41 0.40 0.38 0.46 0.48 1.98%

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