[HPI] QoQ TTM Result on 31-May-2006 [#4]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
24-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
31-May-2006 [#4]
Profit Trend
QoQ- 81.93%
YoY- 981.08%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
TTM Result
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Revenue 275,118 263,178 253,341 238,107 228,454 215,165 202,295 22.81%
PBT 12,513 11,713 11,674 9,682 6,268 3,412 412 879.54%
Tax -560 -743 -1,274 -1,206 -1,609 -1,050 -374 30.97%
NP 11,953 10,970 10,400 8,476 4,659 2,362 38 4574.15%
-
NP to SH 11,953 10,970 10,400 8,476 4,659 2,362 38 4574.15%
-
Tax Rate 4.48% 6.34% 10.91% 12.46% 25.67% 30.77% 90.78% -
Total Cost 263,165 252,208 242,941 229,631 223,795 212,803 202,257 19.24%
-
Net Worth 85,638 83,353 80,689 76,632 75,259 70,028 67,559 17.17%
Dividend
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Net Worth 85,638 83,353 80,689 76,632 75,259 70,028 67,559 17.17%
NOSH 42,578 42,568 42,587 42,599 42,589 42,575 42,627 -0.07%
Ratio Analysis
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
NP Margin 4.34% 4.17% 4.11% 3.56% 2.04% 1.10% 0.02% -
ROE 13.96% 13.16% 12.89% 11.06% 6.19% 3.37% 0.06% -
Per Share
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 646.14 618.24 594.88 558.94 536.41 505.37 474.57 22.91%
EPS 28.07 25.77 24.42 19.90 10.94 5.55 0.09 4547.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0113 1.9581 1.8947 1.7989 1.7671 1.6448 1.5849 17.26%
Adjusted Per Share Value based on latest NOSH - 42,599
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 493.44 472.03 454.38 427.06 409.75 385.91 362.83 22.81%
EPS 21.44 19.68 18.65 15.20 8.36 4.24 0.07 4491.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.536 1.495 1.4472 1.3745 1.3498 1.256 1.2117 17.17%
Price Multiplier on Financial Quarter End Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 -
Price 0.85 0.78 0.60 0.62 0.61 0.63 0.70 -
P/RPS 0.13 0.13 0.10 0.11 0.11 0.12 0.15 -9.12%
P/EPS 3.03 3.03 2.46 3.12 5.58 11.36 785.24 -97.56%
EY 33.03 33.04 40.70 32.09 17.93 8.81 0.13 3952.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.40 0.32 0.34 0.35 0.38 0.44 -3.06%
Price Multiplier on Announcement Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 11/04/07 18/01/07 31/10/06 24/07/06 22/05/06 12/01/06 27/10/05 -
Price 0.82 0.82 0.75 0.52 0.65 0.47 0.60 -
P/RPS 0.13 0.13 0.13 0.09 0.12 0.09 0.13 0.00%
P/EPS 2.92 3.18 3.07 2.61 5.94 8.47 673.06 -97.36%
EY 34.24 31.43 32.56 38.26 16.83 11.80 0.15 3672.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.42 0.40 0.29 0.37 0.29 0.38 5.21%

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