[HUATLAI] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[HUATLAI] HUAT LAI RESOURCES BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -428.3%
YoY- -162.2%
Quarter Report
Latest QR
Upcoming QR
HUATLAI's Result
HUATLAI's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 161,258 164,073 152,328 134,125 131,986 141,785 116,182 24.35%
PBT 6,662 21,699 11,107 -9,126 1,427 5,580 5,574 12.58%
Tax -5,401 -267 -1 -81 1,085 -54 -52 2090.99%
NP 1,261 21,432 11,106 -9,207 2,512 5,526 5,522 -62.53%
-
NP to SH 384 20,499 11,157 -8,283 2,523 5,429 5,522 -83.00%
-
Tax Rate 81.07% 1.23% 0.01% - -76.03% 0.97% 0.93% -
Total Cost 159,997 142,641 141,222 143,332 129,474 136,259 110,660 27.77%
-
Net Worth 104,658 107,769 102,783 81,642 99,684 94,196 90,737 9.95%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 3,011 2,276 - - - - - -
Div Payout % 784.31% 11.11% - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 104,658 107,769 102,783 81,642 99,684 94,196 90,737 9.95%
NOSH 75,294 75,894 82,890 74,220 65,153 63,645 64,812 10.48%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 0.78% 13.06% 7.29% -6.86% 1.90% 3.90% 4.75% -
ROE 0.37% 19.02% 10.85% -10.15% 2.53% 5.76% 6.09% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 214.17 216.19 183.77 180.71 202.58 222.77 179.26 12.55%
EPS 0.51 27.01 13.46 -11.16 3.90 8.53 8.52 -84.61%
DPS 4.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.42 1.24 1.10 1.53 1.48 1.40 -0.47%
Adjusted Per Share Value based on latest NOSH - 74,220
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 206.69 210.30 195.25 171.91 169.17 181.73 148.92 24.35%
EPS 0.49 26.27 14.30 -10.62 3.23 6.96 7.08 -83.06%
DPS 3.86 2.92 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3415 1.3813 1.3174 1.0464 1.2777 1.2074 1.163 9.95%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.48 1.13 0.68 0.50 0.56 0.45 0.72 -
P/RPS 0.69 0.52 0.37 0.28 0.28 0.20 0.40 43.69%
P/EPS 290.20 4.18 5.05 -4.48 14.46 5.28 8.45 949.77%
EY 0.34 23.90 19.79 -22.32 6.92 18.96 11.83 -90.55%
DY 2.70 2.65 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.80 0.55 0.45 0.37 0.30 0.51 62.64%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 15/11/10 09/08/10 26/05/10 25/02/10 30/11/09 27/08/09 -
Price 1.40 1.44 0.89 0.45 0.55 0.49 0.45 -
P/RPS 0.65 0.67 0.48 0.25 0.27 0.22 0.25 88.75%
P/EPS 274.51 5.33 6.61 -4.03 14.20 5.74 5.28 1283.00%
EY 0.36 18.76 15.12 -24.80 7.04 17.41 18.93 -92.82%
DY 2.86 2.08 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.01 0.72 0.41 0.36 0.33 0.32 114.71%

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