[HUATLAI] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[HUATLAI] HUAT LAI RESOURCES BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -55.55%
YoY- -204.74%
Quarter Report
Latest QR
Upcoming QR
HUATLAI's Result
HUATLAI's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 369,230 329,565 216,243 154,701 151,766 96,662 57,644 36.23%
PBT 8,043 -7,411 -1,045 -9,840 12,242 -3,421 3,885 12.88%
Tax -154 -157 192 -277 -2,092 -567 -850 -24.75%
NP 7,889 -7,568 -853 -10,117 10,150 -3,988 3,035 17.24%
-
NP to SH 7,792 -7,568 -853 -10,117 9,659 -3,988 3,035 17.00%
-
Tax Rate 1.91% - - - 17.09% - 21.88% -
Total Cost 361,341 337,133 217,096 164,818 141,616 100,650 54,609 36.97%
-
Net Worth 94,758 93,304 96,931 96,230 89,824 66,008 63,999 6.75%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 94,758 93,304 96,931 96,230 89,824 66,008 63,999 6.75%
NOSH 64,026 64,794 64,621 64,153 56,851 55,006 49,999 4.20%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 2.14% -2.30% -0.39% -6.54% 6.69% -4.13% 5.27% -
ROE 8.22% -8.11% -0.88% -10.51% 10.75% -6.04% 4.74% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 576.68 508.63 334.63 241.14 266.95 175.73 115.29 30.74%
EPS 12.17 -11.68 -1.32 -15.77 16.99 -7.25 6.07 12.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.44 1.50 1.50 1.58 1.20 1.28 2.44%
Adjusted Per Share Value based on latest NOSH - 64,749
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 473.26 422.42 277.17 198.29 194.53 123.90 73.88 36.24%
EPS 9.99 -9.70 -1.09 -12.97 12.38 -5.11 3.89 17.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2146 1.1959 1.2424 1.2334 1.1513 0.8461 0.8203 6.75%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.45 0.47 0.53 0.64 0.84 0.90 1.21 -
P/RPS 0.08 0.09 0.16 0.27 0.31 0.51 1.05 -34.86%
P/EPS 3.70 -4.02 -40.15 -4.06 4.94 -12.41 19.93 -24.45%
EY 27.04 -24.85 -2.49 -24.64 20.23 -8.06 5.02 32.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.33 0.35 0.43 0.53 0.75 0.95 -17.46%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/11/09 26/11/08 28/11/07 30/11/06 30/11/05 26/11/04 28/11/03 -
Price 0.49 0.58 0.52 0.62 0.81 0.79 1.69 -
P/RPS 0.08 0.11 0.16 0.26 0.30 0.45 1.47 -38.41%
P/EPS 4.03 -4.97 -39.39 -3.93 4.77 -10.90 27.84 -27.51%
EY 24.84 -20.14 -2.54 -25.44 20.98 -9.18 3.59 38.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.40 0.35 0.41 0.51 0.66 1.32 -20.61%

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