[HPI] YoY TTM Result on 31-May-2004 [#4]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
28-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
31-May-2004 [#4]
Profit Trend
QoQ- 64.72%
YoY- 90.4%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
TTM Result
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Revenue 284,471 238,107 194,359 170,557 143,628 129,560 145,536 11.81%
PBT 12,176 9,682 -586 57 -4,638 4,103 8,684 5.79%
Tax -937 -1,206 -376 -467 369 -646 -609 7.44%
NP 11,239 8,476 -962 -410 -4,269 3,457 8,075 5.66%
-
NP to SH 11,239 8,476 -962 -410 -4,269 3,457 8,075 5.66%
-
Tax Rate 7.70% 12.46% - 819.30% - 15.74% 7.01% -
Total Cost 273,232 229,631 195,321 170,967 147,897 126,103 137,461 12.12%
-
Net Worth 86,673 76,632 66,557 68,224 69,353 78,058 69,627 3.71%
Dividend
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Div - - - - - 779 1,052 -
Div Payout % - - - - - 22.55% 13.03% -
Equity
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Net Worth 86,673 76,632 66,557 68,224 69,353 78,058 69,627 3.71%
NOSH 42,543 42,599 42,602 38,695 38,745 38,970 35,082 3.26%
Ratio Analysis
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
NP Margin 3.95% 3.56% -0.49% -0.24% -2.97% 2.67% 5.55% -
ROE 12.97% 11.06% -1.45% -0.60% -6.16% 4.43% 11.60% -
Per Share
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 668.66 558.94 456.22 440.77 370.70 332.46 414.84 8.27%
EPS 26.42 19.90 -2.26 -1.06 -11.02 8.87 23.02 2.32%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 3.00 -
NAPS 2.0373 1.7989 1.5623 1.7631 1.79 2.003 1.9847 0.43%
Adjusted Per Share Value based on latest NOSH - 38,695
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 510.22 427.06 348.60 305.91 257.61 232.37 261.03 11.81%
EPS 20.16 15.20 -1.73 -0.74 -7.66 6.20 14.48 5.66%
DPS 0.00 0.00 0.00 0.00 0.00 1.40 1.89 -
NAPS 1.5546 1.3745 1.1938 1.2236 1.2439 1.40 1.2488 3.71%
Price Multiplier on Financial Quarter End Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 - - -
Price 0.78 0.62 0.81 1.34 0.70 0.00 0.00 -
P/RPS 0.12 0.11 0.18 0.30 0.19 0.00 0.00 -
P/EPS 2.95 3.12 -35.87 -126.47 -6.35 0.00 0.00 -
EY 33.87 32.09 -2.79 -0.79 -15.74 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.34 0.52 0.76 0.39 0.00 0.00 -
Price Multiplier on Announcement Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 24/07/07 24/07/06 28/07/05 28/07/04 25/07/03 30/07/02 12/10/01 -
Price 1.23 0.52 0.88 1.27 0.93 0.00 0.00 -
P/RPS 0.18 0.09 0.19 0.29 0.25 0.00 0.00 -
P/EPS 4.66 2.61 -38.97 -119.86 -8.44 0.00 0.00 -
EY 21.48 38.26 -2.57 -0.83 -11.85 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.29 0.56 0.72 0.52 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