[HUATLAI] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[HUATLAI] HUAT LAI RESOURCES BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -28.67%
YoY- 134.87%
Quarter Report
Latest QR
Upcoming QR
HUATLAI's Result
HUATLAI's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 1,134,916 720,524 369,103 1,246,637 916,868 587,469 261,694 165.70%
PBT 67,045 51,351 27,051 33,971 38,592 24,540 15,637 163.68%
Tax -2,440 -639 -639 -5,144 -1,430 0 0 -
NP 64,605 50,712 26,412 28,827 37,162 24,540 15,637 157.25%
-
NP to SH 62,088 48,987 23,567 23,860 33,451 22,229 13,996 169.73%
-
Tax Rate 3.64% 1.24% 2.36% 15.14% 3.71% 0.00% 0.00% -
Total Cost 1,070,311 669,812 342,691 1,217,810 879,706 562,929 246,057 166.23%
-
Net Worth 244,704 231,416 208,791 187,549 196,038 185,889 178,159 23.53%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 244,704 231,416 208,791 187,549 196,038 185,889 178,159 23.53%
NOSH 77,931 77,917 77,907 77,821 77,793 77,778 77,798 0.11%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 5.69% 7.04% 7.16% 2.31% 4.05% 4.18% 5.98% -
ROE 25.37% 21.17% 11.29% 12.72% 17.06% 11.96% 7.86% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 1,456.30 924.72 473.77 1,601.92 1,178.60 755.31 336.37 165.40%
EPS 79.67 62.87 30.25 30.66 43.00 28.58 17.99 169.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.14 2.97 2.68 2.41 2.52 2.39 2.29 23.39%
Adjusted Per Share Value based on latest NOSH - 77,849
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 1,454.67 923.53 473.10 1,597.87 1,175.19 752.99 335.42 165.70%
EPS 79.58 62.79 30.21 30.58 42.88 28.49 17.94 169.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1365 2.9662 2.6762 2.4039 2.5127 2.3826 2.2835 23.54%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 3.00 3.45 3.10 2.85 3.20 2.16 2.00 -
P/RPS 0.21 0.37 0.65 0.18 0.27 0.29 0.59 -49.74%
P/EPS 3.77 5.49 10.25 9.30 7.44 7.56 11.12 -51.34%
EY 26.56 18.22 9.76 10.76 13.44 13.23 9.00 105.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.16 1.16 1.18 1.27 0.90 0.87 6.77%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 18/11/15 27/08/15 26/05/15 26/02/15 21/11/14 28/08/14 20/05/14 -
Price 4.72 3.00 3.00 3.22 3.00 2.60 1.96 -
P/RPS 0.32 0.32 0.63 0.20 0.25 0.34 0.58 -32.70%
P/EPS 5.92 4.77 9.92 10.50 6.98 9.10 10.89 -33.36%
EY 16.88 20.96 10.08 9.52 14.33 10.99 9.18 50.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.01 1.12 1.34 1.19 1.09 0.86 44.84%

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