[HUATLAI] YoY Annual (Unaudited) 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
YoY- 182.12%
Quarter Report
Latest QR
Upcoming QR
HUATLAI's Result
HUATLAI's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 680,955 669,039 611,784 501,216 443,737 309,436 220,253 20.67%
PBT -38,165 41,067 30,342 9,470 -13,096 3,613 -12,186 20.93%
Tax 5,380 -4,360 -5,750 931 535 -1,494 3,223 8.90%
NP -32,785 36,707 24,592 10,401 -12,561 2,119 -8,963 24.10%
-
NP to SH -28,191 34,600 23,757 10,315 -12,561 2,119 -8,963 21.02%
-
Tax Rate - 10.62% 18.95% -9.83% - 41.35% - -
Total Cost 713,740 632,332 587,192 490,815 456,298 307,317 229,216 20.82%
-
Net Worth 159,396 183,759 99,855 98,309 88,119 101,663 97,753 8.48%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - 77 5,028 - - - - -
Div Payout % - 0.22% 21.17% - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 159,396 183,759 99,855 98,309 88,119 101,663 97,753 8.48%
NOSH 77,754 77,210 71,838 64,254 64,793 64,753 64,311 3.21%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -4.81% 5.49% 4.02% 2.08% -2.83% 0.68% -4.07% -
ROE -17.69% 18.83% 23.79% 10.49% -14.25% 2.08% -9.17% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 875.77 866.52 851.61 780.05 684.85 477.87 342.48 16.92%
EPS -36.26 44.82 33.07 15.92 -19.38 3.27 -13.93 17.26%
DPS 0.00 0.10 7.00 0.00 0.00 0.00 0.00 -
NAPS 2.05 2.38 1.39 1.53 1.36 1.57 1.52 5.10%
Adjusted Per Share Value based on latest NOSH - 65,153
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 872.81 857.54 784.15 642.43 568.76 396.62 282.31 20.67%
EPS -36.13 44.35 30.45 13.22 -16.10 2.72 -11.49 21.01%
DPS 0.00 0.10 6.45 0.00 0.00 0.00 0.00 -
NAPS 2.0431 2.3553 1.2799 1.2601 1.1295 1.3031 1.253 8.48%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.02 2.31 1.48 0.56 0.47 0.53 0.63 -
P/RPS 0.23 0.27 0.17 0.07 0.07 0.11 0.18 4.16%
P/EPS -5.57 5.15 4.48 3.49 -2.42 16.20 -4.52 3.53%
EY -17.95 19.40 22.34 28.67 -41.25 6.17 -22.12 -3.41%
DY 0.00 0.04 4.73 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.97 1.06 0.37 0.35 0.34 0.41 15.81%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 27/02/12 28/02/11 25/02/10 27/02/09 28/02/08 26/02/07 -
Price 2.02 2.52 1.40 0.55 0.50 0.54 0.68 -
P/RPS 0.23 0.29 0.16 0.07 0.07 0.11 0.20 2.35%
P/EPS -5.57 5.62 4.23 3.43 -2.58 16.50 -4.88 2.22%
EY -17.95 17.78 23.62 29.19 -38.77 6.06 -20.50 -2.18%
DY 0.00 0.04 5.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.06 1.01 0.36 0.37 0.34 0.45 14.02%

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