[HUATLAI] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[HUATLAI] HUAT LAI RESOURCES BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 74.85%
YoY- 62.55%
Quarter Report
Latest QR
Upcoming QR
HUATLAI's Result
HUATLAI's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 501,216 369,230 227,445 111,263 443,737 329,565 197,530 85.71%
PBT 9,470 8,043 2,463 -3,111 -13,096 -7,411 -11,799 -
Tax 931 -154 -100 -48 535 -157 -105 -
NP 10,401 7,889 2,363 -3,159 -12,561 -7,568 -11,904 -
-
NP to SH 10,315 7,792 2,363 -3,159 -12,561 -7,568 -11,904 -
-
Tax Rate -9.83% 1.91% 4.06% - - - - -
Total Cost 490,815 361,341 225,082 114,422 456,298 337,133 209,434 76.15%
-
Net Worth 98,309 94,758 90,635 84,801 88,119 93,304 88,777 7.01%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 98,309 94,758 90,635 84,801 88,119 93,304 88,777 7.01%
NOSH 64,254 64,026 64,739 64,733 64,793 64,794 64,801 -0.56%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 2.08% 2.14% 1.04% -2.84% -2.83% -2.30% -6.03% -
ROE 10.49% 8.22% 2.61% -3.73% -14.25% -8.11% -13.41% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 780.05 576.68 351.32 171.88 684.85 508.63 304.82 86.77%
EPS 15.92 12.17 3.65 -4.88 -19.38 -11.68 -18.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.48 1.40 1.31 1.36 1.44 1.37 7.62%
Adjusted Per Share Value based on latest NOSH - 64,733
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 642.43 473.26 291.53 142.61 568.76 422.42 253.18 85.72%
EPS 13.22 9.99 3.03 -4.05 -16.10 -9.70 -15.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2601 1.2146 1.1617 1.0869 1.1295 1.1959 1.1379 7.01%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.56 0.45 0.72 0.46 0.47 0.47 0.49 -
P/RPS 0.07 0.08 0.20 0.27 0.07 0.09 0.16 -42.28%
P/EPS 3.49 3.70 19.73 -9.43 -2.42 -4.02 -2.67 -
EY 28.67 27.04 5.07 -10.61 -41.25 -24.85 -37.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.30 0.51 0.35 0.35 0.33 0.36 1.83%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 30/11/09 27/08/09 29/05/09 27/02/09 26/11/08 27/08/08 -
Price 0.55 0.49 0.45 0.73 0.50 0.58 0.47 -
P/RPS 0.07 0.08 0.13 0.42 0.07 0.11 0.15 -39.75%
P/EPS 3.43 4.03 12.33 -14.96 -2.58 -4.97 -2.56 -
EY 29.19 24.84 8.11 -6.68 -38.77 -20.14 -39.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.33 0.32 0.56 0.37 0.40 0.34 3.87%

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