[HUATLAI] YoY Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[HUATLAI] HUAT LAI RESOURCES BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -1692.45%
YoY- -71.39%
Quarter Report
Latest QR
Upcoming QR
HUATLAI's Result
HUATLAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 668,268 536,500 445,052 379,252 263,436 206,368 193,164 22.96%
PBT 66,428 -36,504 -12,444 -33,528 -19,760 -9,068 14,212 29.29%
Tax 0 -324 -192 -216 72 -164 -1,000 -
NP 66,428 -36,828 -12,636 -33,744 -19,688 -9,232 13,212 30.87%
-
NP to SH 61,720 -33,132 -12,636 -33,744 -19,688 -9,232 13,212 29.27%
-
Tax Rate 0.00% - - - - - 7.04% -
Total Cost 601,840 573,328 457,688 412,996 283,124 215,600 179,952 22.27%
-
Net Worth 119,517 81,642 84,801 92,005 92,611 90,285 86,320 5.57%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 119,517 81,642 84,801 92,005 92,611 90,285 86,320 5.57%
NOSH 76,613 74,220 64,733 64,792 64,763 63,581 54,981 5.68%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 9.94% -6.86% -2.84% -8.90% -7.47% -4.47% 6.84% -
ROE 51.64% -40.58% -14.90% -36.68% -21.26% -10.23% 15.31% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 872.26 722.85 687.51 585.33 406.77 324.57 351.33 16.35%
EPS 80.56 -44.64 -19.52 -52.08 -30.40 -14.52 21.36 24.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.10 1.31 1.42 1.43 1.42 1.57 -0.10%
Adjusted Per Share Value based on latest NOSH - 64,792
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 856.55 687.66 570.44 486.10 337.66 264.51 247.59 22.96%
EPS 79.11 -42.47 -16.20 -43.25 -25.23 -11.83 16.93 29.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5319 1.0464 1.0869 1.1793 1.187 1.1572 1.1064 5.57%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 1.26 0.50 0.46 0.50 0.59 0.69 1.07 -
P/RPS 0.14 0.07 0.07 0.09 0.15 0.21 0.30 -11.92%
P/EPS 1.56 -1.12 -2.36 -0.96 -1.94 -4.75 4.45 -16.02%
EY 63.94 -89.28 -42.43 -104.16 -51.53 -21.04 22.46 19.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.45 0.35 0.35 0.41 0.49 0.68 2.95%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 09/05/11 26/05/10 29/05/09 29/05/08 31/05/07 27/06/06 27/05/05 -
Price 1.50 0.45 0.73 0.50 0.58 0.67 0.77 -
P/RPS 0.17 0.06 0.11 0.09 0.14 0.21 0.22 -4.20%
P/EPS 1.86 -1.01 -3.74 -0.96 -1.91 -4.61 3.20 -8.64%
EY 53.71 -99.20 -26.74 -104.16 -52.41 -21.67 31.21 9.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.41 0.56 0.35 0.41 0.47 0.49 11.85%

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