[HUATLAI] QoQ Cumulative 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- 713.26%
YoY- 199.96%
Quarter Report
Latest QR
Upcoming QR
HUATLAI's Result
HUATLAI's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 330,860 167,067 611,784 450,526 286,453 134,125 501,216 -24.24%
PBT 28,558 16,607 30,342 23,680 1,981 -9,126 9,470 109.15%
Tax -4,112 0 -5,750 -349 -82 -81 931 -
NP 24,446 16,607 24,592 23,331 1,899 -9,207 10,401 77.05%
-
NP to SH 23,267 15,430 23,757 23,373 2,874 -8,283 10,315 72.25%
-
Tax Rate 14.40% 0.00% 18.95% 1.47% 4.14% - -9.83% -
Total Cost 306,414 150,460 587,192 427,195 284,554 143,332 490,815 -27.01%
-
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 23 - 5,028 2,116 - - - -
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 18.83% 12.91% 23.79% 23.33% 2.08% -10.15% 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 431.01 218.06 851.61 638.60 257.15 180.71 780.05 -32.73%
EPS 30.31 20.14 33.07 33.13 2.58 -11.16 15.92 53.79%
DPS 0.03 0.00 7.00 3.00 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 424.08 214.14 784.15 577.46 367.16 171.91 642.43 -24.24%
EPS 29.82 19.78 30.45 29.96 3.68 -10.62 13.22 72.25%
DPS 0.03 0.00 6.45 2.71 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 0.46 0.58 0.17 0.18 0.26 0.28 0.07 252.04%
P/EPS 6.60 6.26 4.48 3.41 26.36 -4.48 3.49 53.10%
EY 15.16 15.98 22.34 29.32 3.79 -22.32 28.67 -34.68%
DY 0.02 0.00 4.73 2.65 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 0.53 0.69 0.16 0.23 0.35 0.25 0.07 287.01%
P/EPS 7.56 7.45 4.23 4.35 34.50 -4.03 3.43 69.60%
EY 13.24 13.43 23.62 23.01 2.90 -24.80 29.19 -41.05%
DY 0.01 0.00 5.00 2.08 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