[HUATLAI] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[HUATLAI] HUAT LAI RESOURCES BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 55.65%
YoY- 42.09%
Quarter Report
Latest QR
Upcoming QR
HUATLAI's Result
HUATLAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,579,340 1,476,412 1,046,776 819,664 623,484 668,268 536,500 19.69%
PBT 70,268 108,204 62,548 -12,340 -24,792 66,428 -36,504 -
Tax -4,108 -2,556 0 -1,100 0 0 -324 52.64%
NP 66,160 105,648 62,548 -13,440 -24,792 66,428 -36,828 -
-
NP to SH 66,624 94,268 55,984 -12,504 -21,592 61,720 -33,132 -
-
Tax Rate 5.85% 2.36% 0.00% - - 0.00% - -
Total Cost 1,513,180 1,370,764 984,228 833,104 648,276 601,840 573,328 17.53%
-
Net Worth 239,503 208,791 178,159 157,077 180,451 119,517 81,642 19.62%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 239,503 208,791 178,159 157,077 180,451 119,517 81,642 19.62%
NOSH 78,014 77,907 77,798 77,761 77,780 76,613 74,220 0.83%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 4.19% 7.16% 5.98% -1.64% -3.98% 9.94% -6.86% -
ROE 27.82% 45.15% 31.42% -7.96% -11.97% 51.64% -40.58% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 2,024.43 1,895.08 1,345.49 1,054.08 801.59 872.26 722.85 18.70%
EPS 85.40 121.00 71.96 -16.08 -27.76 80.56 -44.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.07 2.68 2.29 2.02 2.32 1.56 1.10 18.63%
Adjusted Per Share Value based on latest NOSH - 77,761
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 2,024.31 1,892.38 1,341.70 1,050.60 799.15 856.55 687.66 19.69%
EPS 85.39 120.83 71.76 -16.03 -27.68 79.11 -42.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0698 2.6762 2.2835 2.0133 2.3129 1.5319 1.0464 19.62%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 4.08 3.10 2.00 1.95 2.07 1.26 0.50 -
P/RPS 0.20 0.16 0.15 0.18 0.26 0.14 0.07 19.10%
P/EPS 4.78 2.56 2.78 -12.13 -7.46 1.56 -1.12 -
EY 20.93 39.03 35.98 -8.25 -13.41 63.94 -89.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.16 0.87 0.97 0.89 0.81 0.45 19.77%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 26/05/15 20/05/14 29/05/13 29/05/12 09/05/11 26/05/10 -
Price 4.00 3.00 1.96 1.94 2.05 1.50 0.45 -
P/RPS 0.20 0.16 0.15 0.18 0.26 0.17 0.06 22.19%
P/EPS 4.68 2.48 2.72 -12.06 -7.38 1.86 -1.01 -
EY 21.35 40.33 36.71 -8.29 -13.54 53.71 -99.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.12 0.86 0.96 0.88 0.96 0.41 21.18%

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