[HUATLAI] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[HUATLAI] HUAT LAI RESOURCES BHD
Announcement Date
15-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 442.17%
YoY- 199.96%
Quarter Report
Latest QR
Upcoming QR
HUATLAI's Result
HUATLAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 661,720 668,268 611,784 600,701 572,906 536,500 501,216 20.40%
PBT 57,116 66,428 30,342 31,573 3,962 -36,504 9,470 232.43%
Tax -8,224 0 -5,750 -465 -164 -324 931 -
NP 48,892 66,428 24,592 31,108 3,798 -36,828 10,401 181.41%
-
NP to SH 46,534 61,720 23,757 31,164 5,748 -33,132 10,315 173.77%
-
Tax Rate 14.40% 0.00% 18.95% 1.47% 4.14% - -9.83% -
Total Cost 612,828 601,840 587,192 569,593 569,108 573,328 490,815 15.99%
-
Net Worth 123,589 119,517 99,855 100,180 138,130 81,642 98,309 16.53%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 46 - 5,028 2,821 - - - -
Div Payout % 0.10% - 21.17% 9.06% - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 123,589 119,517 99,855 100,180 138,130 81,642 98,309 16.53%
NOSH 76,763 76,613 71,838 70,549 111,395 74,220 64,254 12.62%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 7.39% 9.94% 4.02% 5.18% 0.66% -6.86% 2.08% -
ROE 37.65% 51.64% 23.79% 31.11% 4.16% -40.58% 10.49% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 862.02 872.26 851.61 851.46 514.30 722.85 780.05 6.90%
EPS 60.62 80.56 33.07 44.17 5.16 -44.64 15.92 144.44%
DPS 0.06 0.00 7.00 4.00 0.00 0.00 0.00 -
NAPS 1.61 1.56 1.39 1.42 1.24 1.10 1.53 3.46%
Adjusted Per Share Value based on latest NOSH - 75,894
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 848.16 856.55 784.15 769.95 734.32 687.66 642.43 20.40%
EPS 59.64 79.11 30.45 39.94 7.37 -42.47 13.22 173.78%
DPS 0.06 0.00 6.45 3.62 0.00 0.00 0.00 -
NAPS 1.5841 1.5319 1.2799 1.2841 1.7705 1.0464 1.2601 16.52%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.00 1.26 1.48 1.13 0.68 0.50 0.56 -
P/RPS 0.23 0.14 0.17 0.13 0.13 0.07 0.07 121.49%
P/EPS 3.30 1.56 4.48 2.56 13.18 -1.12 3.49 -3.67%
EY 30.31 63.94 22.34 39.09 7.59 -89.28 28.67 3.78%
DY 0.03 0.00 4.73 3.54 0.00 0.00 0.00 -
P/NAPS 1.24 0.81 1.06 0.80 0.55 0.45 0.37 124.44%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 09/05/11 28/02/11 15/11/10 09/08/10 26/05/10 25/02/10 -
Price 2.29 1.50 1.40 1.44 0.89 0.45 0.55 -
P/RPS 0.27 0.17 0.16 0.17 0.17 0.06 0.07 146.55%
P/EPS 3.78 1.86 4.23 3.26 17.25 -1.01 3.43 6.71%
EY 26.47 53.71 23.62 30.68 5.80 -99.20 29.19 -6.32%
DY 0.03 0.00 5.00 2.78 0.00 0.00 0.00 -
P/NAPS 1.42 0.96 1.01 1.01 0.72 0.41 0.36 150.27%

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