[HUATLAI] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[HUATLAI] HUAT LAI RESOURCES BHD
Announcement Date
09-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 117.35%
YoY- 21.63%
Quarter Report
Latest QR
Upcoming QR
HUATLAI's Result
HUATLAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 849,822 645,020 661,720 572,906 454,890 395,060 262,784 21.58%
PBT 8,960 -17,820 57,116 3,962 4,926 -23,598 -17,154 -
Tax -550 -6 -8,224 -164 -200 -210 -2 154.79%
NP 8,410 -17,826 48,892 3,798 4,726 -23,808 -17,156 -
-
NP to SH 7,420 -14,478 46,534 5,748 4,726 -23,808 -17,156 -
-
Tax Rate 6.14% - 14.40% 4.14% 4.06% - - -
Total Cost 841,412 662,846 612,828 569,108 450,164 418,868 279,940 20.11%
-
Net Worth 162,555 178,059 123,589 138,130 90,635 88,777 89,408 10.46%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - 46 - - - - -
Div Payout % - - 0.10% - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 162,555 178,059 123,589 138,130 90,635 88,777 89,408 10.46%
NOSH 77,777 77,755 76,763 111,395 64,739 64,801 64,788 3.08%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 0.99% -2.76% 7.39% 0.66% 1.04% -6.03% -6.53% -
ROE 4.56% -8.13% 37.65% 4.16% 5.21% -26.82% -19.19% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 1,092.63 829.55 862.02 514.30 702.64 609.65 405.60 17.94%
EPS 9.54 -18.62 60.62 5.16 7.30 -36.74 -26.48 -
DPS 0.00 0.00 0.06 0.00 0.00 0.00 0.00 -
NAPS 2.09 2.29 1.61 1.24 1.40 1.37 1.38 7.15%
Adjusted Per Share Value based on latest NOSH - 82,890
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 1,089.25 826.75 848.16 734.32 583.05 506.37 336.82 21.58%
EPS 9.51 -18.56 59.64 7.37 6.06 -30.52 -21.99 -
DPS 0.00 0.00 0.06 0.00 0.00 0.00 0.00 -
NAPS 2.0835 2.2823 1.5841 1.7705 1.1617 1.1379 1.146 10.46%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.96 2.06 2.00 0.68 0.72 0.49 0.59 -
P/RPS 0.18 0.25 0.23 0.13 0.10 0.08 0.15 3.08%
P/EPS 20.55 -11.06 3.30 13.18 9.86 -1.33 -2.23 -
EY 4.87 -9.04 30.31 7.59 10.14 -74.98 -44.88 -
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.90 1.24 0.55 0.51 0.36 0.43 13.90%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 21/08/13 28/08/12 25/08/11 09/08/10 27/08/09 27/08/08 29/08/07 -
Price 2.20 2.10 2.29 0.89 0.45 0.47 0.55 -
P/RPS 0.20 0.25 0.27 0.17 0.06 0.08 0.14 6.11%
P/EPS 23.06 -11.28 3.78 17.25 6.16 -1.28 -2.08 -
EY 4.34 -8.87 26.47 5.80 16.22 -78.17 -48.15 -
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.92 1.42 0.72 0.32 0.34 0.40 17.43%

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