[HPI] YoY TTM Result on 31-May-2005 [#4]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
28-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
31-May-2005 [#4]
Profit Trend
QoQ- -1059.04%
YoY- -134.63%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
TTM Result
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Revenue 325,947 284,471 238,107 194,359 170,557 143,628 129,560 16.60%
PBT 14,116 12,176 9,682 -586 57 -4,638 4,103 22.84%
Tax -2,487 -937 -1,206 -376 -467 369 -646 25.16%
NP 11,629 11,239 8,476 -962 -410 -4,269 3,457 22.38%
-
NP to SH 11,629 11,239 8,476 -962 -410 -4,269 3,457 22.38%
-
Tax Rate 17.62% 7.70% 12.46% - 819.30% - 15.74% -
Total Cost 314,318 273,232 229,631 195,321 170,967 147,897 126,103 16.42%
-
Net Worth 85,141 86,673 76,632 66,557 68,224 69,353 78,058 1.45%
Dividend
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Div - - - - - - 779 -
Div Payout % - - - - - - 22.55% -
Equity
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Net Worth 85,141 86,673 76,632 66,557 68,224 69,353 78,058 1.45%
NOSH 42,570 42,543 42,599 42,602 38,695 38,745 38,970 1.48%
Ratio Analysis
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
NP Margin 3.57% 3.95% 3.56% -0.49% -0.24% -2.97% 2.67% -
ROE 13.66% 12.97% 11.06% -1.45% -0.60% -6.16% 4.43% -
Per Share
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
RPS 765.66 668.66 558.94 456.22 440.77 370.70 332.46 14.90%
EPS 27.32 26.42 19.90 -2.26 -1.06 -11.02 8.87 20.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 2.00 2.0373 1.7989 1.5623 1.7631 1.79 2.003 -0.02%
Adjusted Per Share Value based on latest NOSH - 42,602
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
RPS 584.61 510.22 427.06 348.60 305.91 257.61 232.37 16.60%
EPS 20.86 20.16 15.20 -1.73 -0.74 -7.66 6.20 22.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.40 -
NAPS 1.5271 1.5546 1.3745 1.1938 1.2236 1.2439 1.40 1.45%
Price Multiplier on Financial Quarter End Date
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Date 30/05/08 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 - -
Price 0.85 0.78 0.62 0.81 1.34 0.70 0.00 -
P/RPS 0.11 0.12 0.11 0.18 0.30 0.19 0.00 -
P/EPS 3.11 2.95 3.12 -35.87 -126.47 -6.35 0.00 -
EY 32.14 33.87 32.09 -2.79 -0.79 -15.74 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.38 0.34 0.52 0.76 0.39 0.00 -
Price Multiplier on Announcement Date
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Date 30/07/08 24/07/07 24/07/06 28/07/05 28/07/04 25/07/03 30/07/02 -
Price 0.71 1.23 0.52 0.88 1.27 0.93 0.00 -
P/RPS 0.09 0.18 0.09 0.19 0.29 0.25 0.00 -
P/EPS 2.60 4.66 2.61 -38.97 -119.86 -8.44 0.00 -
EY 38.47 21.48 38.26 -2.57 -0.83 -11.85 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.60 0.29 0.56 0.72 0.52 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