[HUATLAI] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[HUATLAI] HUAT LAI RESOURCES BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 119.83%
YoY- 202.96%
Quarter Report
Latest QR
Upcoming QR
HUATLAI's Result
HUATLAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 670,352 669,517 600,701 492,306 439,420 288,324 206,268 21.68%
PBT -29,246 58,228 31,573 10,724 -9,881 -1,393 -13,120 14.27%
Tax -14 -6,700 -465 -205 -209 256 -369 -42.00%
NP -29,261 51,528 31,108 10,518 -10,090 -1,137 -13,489 13.76%
-
NP to SH -23,436 49,218 31,164 10,389 -10,090 -1,137 -13,489 9.63%
-
Tax Rate - 11.51% 1.47% 1.91% - - - -
Total Cost 699,613 617,989 569,593 481,788 449,510 289,461 219,757 21.26%
-
Net Worth 168,695 190,310 100,180 94,758 93,304 96,931 96,230 9.79%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - 82 2,821 - - - - -
Div Payout % - 0.17% 9.06% - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 168,695 190,310 100,180 94,758 93,304 96,931 96,230 9.79%
NOSH 77,739 77,048 70,549 64,026 64,794 64,621 64,153 3.25%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -4.37% 7.70% 5.18% 2.14% -2.30% -0.39% -6.54% -
ROE -13.89% 25.86% 31.11% 10.96% -10.81% -1.17% -14.02% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 862.30 868.95 851.46 768.91 678.17 446.18 321.52 17.85%
EPS -30.15 63.88 44.17 16.23 -15.57 -1.76 -21.03 6.18%
DPS 0.00 0.11 4.00 0.00 0.00 0.00 0.00 -
NAPS 2.17 2.47 1.42 1.48 1.44 1.50 1.50 6.34%
Adjusted Per Share Value based on latest NOSH - 63,645
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 859.22 858.15 769.95 631.01 563.22 369.56 264.38 21.68%
EPS -30.04 63.09 39.94 13.32 -12.93 -1.46 -17.29 9.63%
DPS 0.00 0.11 3.62 0.00 0.00 0.00 0.00 -
NAPS 2.1622 2.4393 1.2841 1.2146 1.1959 1.2424 1.2334 9.79%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.08 1.95 1.13 0.45 0.47 0.53 0.64 -
P/RPS 0.24 0.22 0.13 0.06 0.07 0.12 0.20 3.08%
P/EPS -6.90 3.05 2.56 2.77 -3.02 -30.11 -3.04 14.62%
EY -14.49 32.76 39.09 36.06 -33.13 -3.32 -32.85 -12.74%
DY 0.00 0.05 3.54 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.79 0.80 0.30 0.33 0.35 0.43 14.30%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 25/11/11 15/11/10 30/11/09 26/11/08 28/11/07 30/11/06 -
Price 2.06 2.25 1.44 0.49 0.58 0.52 0.62 -
P/RPS 0.24 0.26 0.17 0.06 0.09 0.12 0.19 3.96%
P/EPS -6.83 3.52 3.26 3.02 -3.72 -29.55 -2.95 15.00%
EY -14.63 28.39 30.68 33.12 -26.85 -3.38 -33.91 -13.06%
DY 0.00 0.05 2.78 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.91 1.01 0.33 0.40 0.35 0.41 15.01%

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