[HPI] YoY TTM Result on 31-May-2007 [#4]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
24-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
31-May-2007 [#4]
Profit Trend
QoQ- -5.97%
YoY- 32.6%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
TTM Result
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Revenue 372,550 346,063 325,947 284,471 238,107 194,359 170,557 13.90%
PBT 26,988 22,768 14,116 12,176 9,682 -586 57 179.04%
Tax -3,912 -3,703 -2,487 -937 -1,206 -376 -467 42.48%
NP 23,076 19,065 11,629 11,239 8,476 -962 -410 -
-
NP to SH 22,843 18,946 11,629 11,239 8,476 -962 -410 -
-
Tax Rate 14.50% 16.26% 17.62% 7.70% 12.46% - 819.30% -
Total Cost 349,474 326,998 314,318 273,232 229,631 195,321 170,967 12.64%
-
Net Worth 143,703 85,145 85,141 86,673 76,632 66,557 68,224 13.21%
Dividend
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Div 2,661 1,064 - - - - - -
Div Payout % 11.65% 5.62% - - - - - -
Equity
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Net Worth 143,703 85,145 85,141 86,673 76,632 66,557 68,224 13.21%
NOSH 53,225 42,572 42,570 42,543 42,599 42,602 38,695 5.45%
Ratio Analysis
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
NP Margin 6.19% 5.51% 3.57% 3.95% 3.56% -0.49% -0.24% -
ROE 15.90% 22.25% 13.66% 12.97% 11.06% -1.45% -0.60% -
Per Share
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
RPS 699.95 812.88 765.66 668.66 558.94 456.22 440.77 8.00%
EPS 42.92 44.50 27.32 26.42 19.90 -2.26 -1.06 -
DPS 5.00 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6999 2.00 2.00 2.0373 1.7989 1.5623 1.7631 7.35%
Adjusted Per Share Value based on latest NOSH - 42,543
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
RPS 668.19 620.69 584.61 510.22 427.06 348.60 305.91 13.90%
EPS 40.97 33.98 20.86 20.16 15.20 -1.73 -0.74 -
DPS 4.77 1.91 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5774 1.5271 1.5271 1.5546 1.3745 1.1938 1.2236 13.21%
Price Multiplier on Financial Quarter End Date
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Date 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 31/05/05 31/05/04 -
Price 1.39 0.78 0.85 0.78 0.62 0.81 1.34 -
P/RPS 0.20 0.10 0.11 0.12 0.11 0.18 0.30 -6.53%
P/EPS 3.24 1.75 3.11 2.95 3.12 -35.87 -126.47 -
EY 30.88 57.05 32.14 33.87 32.09 -2.79 -0.79 -
DY 3.60 3.21 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.39 0.43 0.38 0.34 0.52 0.76 -6.42%
Price Multiplier on Announcement Date
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Date 27/07/10 06/08/09 30/07/08 24/07/07 24/07/06 28/07/05 28/07/04 -
Price 1.93 1.30 0.71 1.23 0.52 0.88 1.27 -
P/RPS 0.28 0.16 0.09 0.18 0.09 0.19 0.29 -0.58%
P/EPS 4.50 2.92 2.60 4.66 2.61 -38.97 -119.86 -
EY 22.24 34.23 38.47 21.48 38.26 -2.57 -0.83 -
DY 2.59 1.92 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.65 0.36 0.60 0.29 0.56 0.72 -0.23%

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