[HUATLAI] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[HUATLAI] HUAT LAI RESOURCES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 268.52%
YoY- 182.12%
Quarter Report
Latest QR
Upcoming QR
HUATLAI's Result
HUATLAI's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 582,512 560,224 524,078 501,216 488,860 479,110 465,645 16.08%
PBT 25,107 8,988 3,455 9,470 1,724 532 -8,459 -
Tax 736 949 898 931 1,172 1,174 1,175 -26.77%
NP 25,843 9,937 4,353 10,401 2,896 1,706 -7,284 -
-
NP to SH 25,896 10,826 5,191 10,315 2,799 1,706 -7,284 -
-
Tax Rate -2.93% -10.56% -25.99% -9.83% -67.98% -220.68% - -
Total Cost 556,669 550,287 519,725 490,815 485,964 477,404 472,929 11.46%
-
Net Worth 107,769 82,890 81,642 99,684 94,196 90,737 84,801 17.30%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 22 - - - - - - -
Div Payout % 0.09% - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 107,769 82,890 81,642 99,684 94,196 90,737 84,801 17.30%
NOSH 75,894 82,890 74,220 65,153 63,645 64,812 64,733 11.17%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 4.44% 1.77% 0.83% 2.08% 0.59% 0.36% -1.56% -
ROE 24.03% 13.06% 6.36% 10.35% 2.97% 1.88% -8.59% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 767.53 675.86 706.11 769.29 768.09 739.23 719.33 4.41%
EPS 34.12 13.06 6.99 15.83 4.40 2.63 -11.25 -
DPS 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.00 1.10 1.53 1.48 1.40 1.31 5.51%
Adjusted Per Share Value based on latest NOSH - 65,153
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 746.63 718.06 671.73 642.43 626.59 614.10 596.84 16.08%
EPS 33.19 13.88 6.65 13.22 3.59 2.19 -9.34 -
DPS 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3813 1.0624 1.0464 1.2777 1.2074 1.163 1.0869 17.31%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.13 0.68 0.50 0.56 0.45 0.72 0.46 -
P/RPS 0.15 0.10 0.07 0.07 0.06 0.10 0.06 84.09%
P/EPS 3.31 5.21 7.15 3.54 10.23 27.35 -4.09 -
EY 30.20 19.21 13.99 28.27 9.77 3.66 -24.46 -
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.68 0.45 0.37 0.30 0.51 0.35 73.43%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 15/11/10 09/08/10 26/05/10 25/02/10 30/11/09 27/08/09 29/05/09 -
Price 1.44 0.89 0.45 0.55 0.49 0.45 0.73 -
P/RPS 0.19 0.13 0.06 0.07 0.06 0.06 0.10 53.34%
P/EPS 4.22 6.81 6.43 3.47 11.14 17.10 -6.49 -
EY 23.70 14.67 15.54 28.79 8.98 5.85 -15.41 -
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.89 0.41 0.36 0.33 0.32 0.56 48.11%

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