[HUATLAI] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[HUATLAI] HUAT LAI RESOURCES BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 57.62%
YoY- -787.22%
Quarter Report
Latest QR
Upcoming QR
HUATLAI's Result
HUATLAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 669,517 600,701 492,306 439,420 288,324 206,268 202,354 22.05%
PBT 58,228 31,573 10,724 -9,881 -1,393 -13,120 16,322 23.59%
Tax -6,700 -465 -205 -209 256 -369 -2,789 15.72%
NP 51,528 31,108 10,518 -10,090 -1,137 -13,489 13,533 24.94%
-
NP to SH 49,218 31,164 10,389 -10,090 -1,137 -13,489 12,878 25.02%
-
Tax Rate 11.51% 1.47% 1.91% - - - 17.09% -
Total Cost 617,989 569,593 481,788 449,510 289,461 219,757 188,821 21.83%
-
Net Worth 190,310 100,180 94,758 93,304 96,931 96,230 89,824 13.32%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 82 2,821 - - - - - -
Div Payout % 0.17% 9.06% - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 190,310 100,180 94,758 93,304 96,931 96,230 89,824 13.32%
NOSH 77,048 70,549 64,026 64,794 64,621 64,153 56,851 5.19%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 7.70% 5.18% 2.14% -2.30% -0.39% -6.54% 6.69% -
ROE 25.86% 31.11% 10.96% -10.81% -1.17% -14.02% 14.34% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 868.95 851.46 768.91 678.17 446.18 321.52 355.94 16.03%
EPS 63.88 44.17 16.23 -15.57 -1.76 -21.03 22.65 18.85%
DPS 0.11 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.47 1.42 1.48 1.44 1.50 1.50 1.58 7.72%
Adjusted Per Share Value based on latest NOSH - 64,813
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 858.15 769.95 631.01 563.22 369.56 264.38 259.37 22.05%
EPS 63.09 39.94 13.32 -12.93 -1.46 -17.29 16.51 25.02%
DPS 0.11 3.62 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4393 1.2841 1.2146 1.1959 1.2424 1.2334 1.1513 13.32%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.95 1.13 0.45 0.47 0.53 0.64 0.84 -
P/RPS 0.22 0.13 0.06 0.07 0.12 0.20 0.24 -1.43%
P/EPS 3.05 2.56 2.77 -3.02 -30.11 -3.04 3.71 -3.21%
EY 32.76 39.09 36.06 -33.13 -3.32 -32.85 26.97 3.29%
DY 0.05 3.54 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.80 0.30 0.33 0.35 0.43 0.53 6.87%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 25/11/11 15/11/10 30/11/09 26/11/08 28/11/07 30/11/06 30/11/05 -
Price 2.25 1.44 0.49 0.58 0.52 0.62 0.81 -
P/RPS 0.26 0.17 0.06 0.09 0.12 0.19 0.23 2.06%
P/EPS 3.52 3.26 3.02 -3.72 -29.55 -2.95 3.58 -0.28%
EY 28.39 30.68 33.12 -26.85 -3.38 -33.91 27.97 0.24%
DY 0.05 2.78 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.01 0.33 0.40 0.35 0.41 0.51 10.12%

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