[HUATLAI] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[HUATLAI] HUAT LAI RESOURCES BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 12.86%
YoY- -31.89%
Quarter Report
Latest QR
Upcoming QR
HUATLAI's Result
HUATLAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 572,906 454,890 395,060 262,784 204,352 199,950 129,762 28.06%
PBT 3,962 4,926 -23,598 -17,154 -12,910 18,192 6,058 -6.82%
Tax -164 -200 -210 -2 -98 -2,714 -1,874 -33.35%
NP 3,798 4,726 -23,808 -17,156 -13,008 15,478 4,184 -1.59%
-
NP to SH 5,748 4,726 -23,808 -17,156 -13,008 14,496 4,184 5.43%
-
Tax Rate 4.14% 4.06% - - - 14.92% 30.93% -
Total Cost 569,108 450,164 418,868 279,940 217,360 184,472 125,578 28.62%
-
Net Worth 138,130 90,635 88,777 89,408 85,612 88,636 72,118 11.43%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 138,130 90,635 88,777 89,408 85,612 88,636 72,118 11.43%
NOSH 111,395 64,739 64,801 64,788 63,889 56,099 55,052 12.45%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 0.66% 1.04% -6.03% -6.53% -6.37% 7.74% 3.22% -
ROE 4.16% 5.21% -26.82% -19.19% -15.19% 16.35% 5.80% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 514.30 702.64 609.65 405.60 319.85 356.42 235.71 13.87%
EPS 5.16 7.30 -36.74 -26.48 -20.36 25.84 7.60 -6.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.40 1.37 1.38 1.34 1.58 1.31 -0.91%
Adjusted Per Share Value based on latest NOSH - 64,822
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 734.32 583.05 506.37 336.82 261.93 256.28 166.32 28.06%
EPS 7.37 6.06 -30.52 -21.99 -16.67 18.58 5.36 5.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7705 1.1617 1.1379 1.146 1.0973 1.1361 0.9244 11.43%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.68 0.72 0.49 0.59 0.67 0.77 0.92 -
P/RPS 0.13 0.10 0.08 0.15 0.21 0.22 0.39 -16.72%
P/EPS 13.18 9.86 -1.33 -2.23 -3.29 2.98 12.11 1.42%
EY 7.59 10.14 -74.98 -44.88 -30.39 33.56 8.26 -1.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.51 0.36 0.43 0.50 0.49 0.70 -3.93%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 09/08/10 27/08/09 27/08/08 29/08/07 28/08/06 26/08/05 30/08/04 -
Price 0.89 0.45 0.47 0.55 0.63 0.80 0.80 -
P/RPS 0.17 0.06 0.08 0.14 0.20 0.22 0.34 -10.90%
P/EPS 17.25 6.16 -1.28 -2.08 -3.09 3.10 10.53 8.57%
EY 5.80 16.22 -78.17 -48.15 -32.32 32.30 9.50 -7.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.32 0.34 0.40 0.47 0.51 0.61 2.80%

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