[HUATLAI] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[HUATLAI] HUAT LAI RESOURCES BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 123.42%
YoY- 241.34%
Quarter Report
Latest QR
Upcoming QR
HUATLAI's Result
HUATLAI's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 524,078 501,216 488,860 479,110 465,645 449,195 422,758 15.41%
PBT 3,455 9,470 1,724 532 -8,459 -13,730 -2,753 -
Tax 898 931 1,172 1,174 1,175 1,169 -1,843 -
NP 4,353 10,401 2,896 1,706 -7,284 -12,561 -4,596 -
-
NP to SH 5,191 10,315 2,799 1,706 -7,284 -12,561 -4,596 -
-
Tax Rate -25.99% -9.83% -67.98% -220.68% - - - -
Total Cost 519,725 490,815 485,964 477,404 472,929 461,756 427,354 13.94%
-
Net Worth 81,642 99,684 94,196 90,737 84,801 89,412 93,330 -8.54%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 81,642 99,684 94,196 90,737 84,801 89,412 93,330 -8.54%
NOSH 74,220 65,153 63,645 64,812 64,733 64,791 64,813 9.46%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 0.83% 2.08% 0.59% 0.36% -1.56% -2.80% -1.09% -
ROE 6.36% 10.35% 2.97% 1.88% -8.59% -14.05% -4.92% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 706.11 769.29 768.09 739.23 719.33 693.29 652.27 5.43%
EPS 6.99 15.83 4.40 2.63 -11.25 -19.39 -7.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.53 1.48 1.40 1.31 1.38 1.44 -16.44%
Adjusted Per Share Value based on latest NOSH - 64,812
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 671.73 642.43 626.59 614.10 596.84 575.75 541.87 15.41%
EPS 6.65 13.22 3.59 2.19 -9.34 -16.10 -5.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0464 1.2777 1.2074 1.163 1.0869 1.146 1.1963 -8.54%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.50 0.56 0.45 0.72 0.46 0.47 0.47 -
P/RPS 0.07 0.07 0.06 0.10 0.06 0.07 0.07 0.00%
P/EPS 7.15 3.54 10.23 27.35 -4.09 -2.42 -6.63 -
EY 13.99 28.27 9.77 3.66 -24.46 -41.25 -15.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.37 0.30 0.51 0.35 0.34 0.33 22.99%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 25/02/10 30/11/09 27/08/09 29/05/09 27/02/09 26/11/08 -
Price 0.45 0.55 0.49 0.45 0.73 0.50 0.58 -
P/RPS 0.06 0.07 0.06 0.06 0.10 0.07 0.09 -23.70%
P/EPS 6.43 3.47 11.14 17.10 -6.49 -2.58 -8.18 -
EY 15.54 28.79 8.98 5.85 -15.41 -38.77 -12.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.36 0.33 0.32 0.56 0.36 0.40 1.66%

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