[HUATLAI] QoQ 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- 83.73%
YoY- 277.58%
Quarter Report
Latest QR
Upcoming QR
HUATLAI's Result
HUATLAI's Financial Summary
View:
Show?
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 163,793 167,067 161,258 164,073 152,328 134,125 131,986 15.52%
PBT 11,951 16,607 6,662 21,699 11,107 -9,126 1,427 314.00%
Tax -4,112 0 -5,401 -267 -1 -81 1,085 -
NP 7,839 16,607 1,261 21,432 11,106 -9,207 2,512 113.99%
-
NP to SH 7,837 15,430 384 20,499 11,157 -8,283 2,523 113.33%
-
Tax Rate 34.41% 0.00% 81.07% 1.23% 0.01% - -76.03% -
Total Cost 155,954 150,460 159,997 142,641 141,222 143,332 129,474 13.24%
-
Net Worth 123,823 119,517 104,658 107,769 102,783 81,642 99,684 15.59%
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 - 3,011 2,276 - - - -
Div Payout % 0.29% - 784.31% 11.11% - - - -
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 123,823 119,517 104,658 107,769 102,783 81,642 99,684 15.59%
NOSH 76,908 76,613 75,294 75,894 82,890 74,220 65,153 11.72%
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 4.79% 9.94% 0.78% 13.06% 7.29% -6.86% 1.90% -
ROE 6.33% 12.91% 0.37% 19.02% 10.85% -10.15% 2.53% -
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 212.97 218.06 214.17 216.19 183.77 180.71 202.58 3.40%
EPS 10.19 20.14 0.51 27.01 13.46 -11.16 3.90 90.03%
DPS 0.03 0.00 4.00 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 209.94 214.14 206.69 210.30 195.25 171.91 169.17 15.52%
EPS 10.05 19.78 0.49 26.27 14.30 -10.62 3.23 113.57%
DPS 0.03 0.00 3.86 2.92 0.00 0.00 0.00 -
NAPS 1.5871 1.5319 1.3415 1.3813 1.3174 1.0464 1.2777 15.59%
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 0.94 0.58 0.69 0.52 0.37 0.28 0.28 124.70%
P/EPS 19.63 6.26 290.20 4.18 5.05 -4.48 14.46 22.67%
EY 5.10 15.98 0.34 23.90 19.79 -22.32 6.92 -18.45%
DY 0.02 0.00 2.70 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 1.08 0.69 0.65 0.67 0.48 0.25 0.27 152.62%
P/EPS 22.47 7.45 274.51 5.33 6.61 -4.03 14.20 35.90%
EY 4.45 13.43 0.36 18.76 15.12 -24.80 7.04 -26.40%
DY 0.01 0.00 2.86 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