[HUATLAI] QoQ TTM 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- 139.2%
YoY- 825.19%
Quarter Report
Latest QR
Upcoming QR
HUATLAI's Result
HUATLAI's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 656,191 644,726 611,784 582,512 560,224 524,078 501,216 19.73%
PBT 56,919 56,075 30,342 25,107 8,988 3,455 9,470 231.66%
Tax -9,780 -5,669 -5,750 736 949 898 931 -
NP 47,139 50,406 24,592 25,843 9,937 4,353 10,401 174.62%
-
NP to SH 44,150 47,470 23,757 25,896 10,826 5,191 10,315 164.32%
-
Tax Rate 17.18% 10.11% 18.95% -2.93% -10.56% -25.99% -9.83% -
Total Cost 609,052 594,320 587,192 556,669 550,287 519,725 490,815 15.52%
-
Net Worth 123,823 119,517 104,658 107,769 82,890 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 5,311 5,288 5,288 22 - - - -
Div Payout % 12.03% 11.14% 22.26% 0.09% - - - -
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 82,890 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 7.18% 7.82% 4.02% 4.44% 1.77% 0.83% 2.08% -
ROE 35.66% 39.72% 22.70% 24.03% 13.06% 6.36% 10.35% -
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 853.21 841.53 812.53 767.53 675.86 706.11 769.29 7.16%
EPS 57.41 61.96 31.55 34.12 13.06 6.99 15.83 136.60%
DPS 6.91 6.90 7.02 0.03 0.00 0.00 0.00 -
NAPS 1.61 1.56 1.39 1.42 1.00 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 841.07 826.37 784.15 746.63 718.06 671.73 642.43 19.73%
EPS 56.59 60.84 30.45 33.19 13.88 6.65 13.22 164.33%
DPS 6.81 6.78 6.78 0.03 0.00 0.00 0.00 -
NAPS 1.5871 1.5319 1.3415 1.3813 1.0624 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 0.23 0.15 0.18 0.15 0.10 0.07 0.07 121.49%
P/EPS 3.48 2.03 4.69 3.31 5.21 7.15 3.54 -1.13%
EY 28.70 49.17 21.32 30.20 19.21 13.99 28.27 1.01%
DY 3.45 5.48 4.75 0.03 0.00 0.00 0.00 -
P/NAPS 1.24 0.81 1.06 0.80 0.68 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 0.27 0.18 0.17 0.19 0.13 0.06 0.07 146.55%
P/EPS 3.99 2.42 4.44 4.22 6.81 6.43 3.47 9.78%
EY 25.07 41.31 22.54 23.70 14.67 15.54 28.79 -8.83%
DY 3.02 4.60 5.02 0.02 0.00 0.00 0.00 -
P/NAPS 1.42 0.96 1.01 1.01 0.89 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