[HUATLAI] YoY Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[HUATLAI] HUAT LAI RESOURCES BHD
Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 29.45%
YoY- -38.77%
Quarter Report
Latest QR
Upcoming QR
HUATLAI's Result
HUATLAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 661,720 572,906 454,890 395,060 262,784 204,352 199,950 22.06%
PBT 57,116 3,962 4,926 -23,598 -17,154 -12,910 18,192 20.99%
Tax -8,224 -164 -200 -210 -2 -98 -2,714 20.28%
NP 48,892 3,798 4,726 -23,808 -17,156 -13,008 15,478 21.11%
-
NP to SH 46,534 5,748 4,726 -23,808 -17,156 -13,008 14,496 21.44%
-
Tax Rate 14.40% 4.14% 4.06% - - - 14.92% -
Total Cost 612,828 569,108 450,164 418,868 279,940 217,360 184,472 22.14%
-
Net Worth 123,589 138,130 90,635 88,777 89,408 85,612 88,636 5.69%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 46 - - - - - - -
Div Payout % 0.10% - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 123,589 138,130 90,635 88,777 89,408 85,612 88,636 5.69%
NOSH 76,763 111,395 64,739 64,801 64,788 63,889 56,099 5.36%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 7.39% 0.66% 1.04% -6.03% -6.53% -6.37% 7.74% -
ROE 37.65% 4.16% 5.21% -26.82% -19.19% -15.19% 16.35% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 862.02 514.30 702.64 609.65 405.60 319.85 356.42 15.85%
EPS 60.62 5.16 7.30 -36.74 -26.48 -20.36 25.84 15.26%
DPS 0.06 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.24 1.40 1.37 1.38 1.34 1.58 0.31%
Adjusted Per Share Value based on latest NOSH - 64,822
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 848.16 734.32 583.05 506.37 336.82 261.93 256.28 22.06%
EPS 59.64 7.37 6.06 -30.52 -21.99 -16.67 18.58 21.44%
DPS 0.06 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5841 1.7705 1.1617 1.1379 1.146 1.0973 1.1361 5.69%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 2.00 0.68 0.72 0.49 0.59 0.67 0.77 -
P/RPS 0.23 0.13 0.10 0.08 0.15 0.21 0.22 0.74%
P/EPS 3.30 13.18 9.86 -1.33 -2.23 -3.29 2.98 1.71%
EY 30.31 7.59 10.14 -74.98 -44.88 -30.39 33.56 -1.68%
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 0.55 0.51 0.36 0.43 0.50 0.49 16.72%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 25/08/11 09/08/10 27/08/09 27/08/08 29/08/07 28/08/06 26/08/05 -
Price 2.29 0.89 0.45 0.47 0.55 0.63 0.80 -
P/RPS 0.27 0.17 0.06 0.08 0.14 0.20 0.22 3.47%
P/EPS 3.78 17.25 6.16 -1.28 -2.08 -3.09 3.10 3.35%
EY 26.47 5.80 16.22 -78.17 -48.15 -32.32 32.30 -3.26%
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 0.72 0.32 0.34 0.40 0.47 0.51 18.60%

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