[HUATLAI] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[HUATLAI] HUAT LAI RESOURCES BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -173.3%
YoY- -692.78%
Quarter Report
Latest QR
Upcoming QR
HUATLAI's Result
HUATLAI's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 488,860 479,110 465,645 449,195 422,758 375,574 338,390 27.76%
PBT 1,724 532 -8,459 -13,730 -2,753 391 171 366.03%
Tax 1,172 1,174 1,175 1,169 -1,843 -1,598 -1,566 -
NP 2,896 1,706 -7,284 -12,561 -4,596 -1,207 -1,395 -
-
NP to SH 2,799 1,706 -7,284 -12,561 -4,596 -1,207 -1,395 -
-
Tax Rate -67.98% -220.68% - - - 408.70% 915.79% -
Total Cost 485,964 477,404 472,929 461,756 427,354 376,781 339,785 26.91%
-
Net Worth 94,196 90,737 84,801 89,412 93,330 88,806 92,005 1.57%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 94,196 90,737 84,801 89,412 93,330 88,806 92,005 1.57%
NOSH 63,645 64,812 64,733 64,791 64,813 64,822 64,792 -1.18%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 0.59% 0.36% -1.56% -2.80% -1.09% -0.32% -0.41% -
ROE 2.97% 1.88% -8.59% -14.05% -4.92% -1.36% -1.52% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 768.09 739.23 719.33 693.29 652.27 579.39 522.27 29.29%
EPS 4.40 2.63 -11.25 -19.39 -7.09 -1.86 -2.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.40 1.31 1.38 1.44 1.37 1.42 2.79%
Adjusted Per Share Value based on latest NOSH - 64,791
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 626.59 614.10 596.84 575.75 541.87 481.39 433.73 27.76%
EPS 3.59 2.19 -9.34 -16.10 -5.89 -1.55 -1.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2074 1.163 1.0869 1.146 1.1963 1.1383 1.1793 1.58%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.45 0.72 0.46 0.47 0.47 0.49 0.50 -
P/RPS 0.06 0.10 0.06 0.07 0.07 0.08 0.10 -28.84%
P/EPS 10.23 27.35 -4.09 -2.42 -6.63 -26.32 -23.22 -
EY 9.77 3.66 -24.46 -41.25 -15.09 -3.80 -4.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.51 0.35 0.34 0.33 0.36 0.35 -9.75%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/11/09 27/08/09 29/05/09 27/02/09 26/11/08 27/08/08 29/05/08 -
Price 0.49 0.45 0.73 0.50 0.58 0.47 0.50 -
P/RPS 0.06 0.06 0.10 0.07 0.09 0.08 0.10 -28.84%
P/EPS 11.14 17.10 -6.49 -2.58 -8.18 -25.24 -23.22 -
EY 8.98 5.85 -15.41 -38.77 -12.23 -3.96 -4.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.32 0.56 0.36 0.40 0.34 0.35 -3.84%

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