[HUATLAI] YoY Quarter Result on 30-Jun-2012 [#2]

Stock
[HUATLAI] HUAT LAI RESOURCES BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 65.89%
YoY- -123.49%
Quarter Report
Latest QR
Upcoming QR
HUATLAI's Result
HUATLAI's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 351,421 325,775 219,995 166,639 163,793 152,328 116,182 20.24%
PBT 24,300 8,903 7,565 -2,712 11,951 11,107 5,574 27.79%
Tax 0 0 0 -3 -4,112 -1 -52 -
NP 24,300 8,903 7,565 -2,715 7,839 11,106 5,522 27.99%
-
NP to SH 25,420 8,233 6,836 -1,841 7,837 11,157 5,522 28.96%
-
Tax Rate 0.00% 0.00% 0.00% - 34.41% 0.01% 0.93% -
Total Cost 327,121 316,872 212,430 169,354 155,954 141,222 110,660 19.78%
-
Net Worth 231,445 185,981 162,539 177,885 123,823 102,783 90,737 16.88%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - 23 - - -
Div Payout % - - - - 0.29% - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 231,445 185,981 162,539 177,885 123,823 102,783 90,737 16.88%
NOSH 77,927 77,816 77,770 77,679 76,908 82,890 64,812 3.11%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 6.91% 2.73% 3.44% -1.63% 4.79% 7.29% 4.75% -
ROE 10.98% 4.43% 4.21% -1.03% 6.33% 10.85% 6.09% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 450.96 418.64 282.88 214.52 212.97 183.77 179.26 16.61%
EPS 32.62 10.58 8.79 -2.37 10.19 13.46 8.52 25.06%
DPS 0.00 0.00 0.00 0.00 0.03 0.00 0.00 -
NAPS 2.97 2.39 2.09 2.29 1.61 1.24 1.40 13.34%
Adjusted Per Share Value based on latest NOSH - 77,679
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 450.43 417.56 281.98 213.59 209.94 195.25 148.92 20.24%
EPS 32.58 10.55 8.76 -2.36 10.05 14.30 7.08 28.95%
DPS 0.00 0.00 0.00 0.00 0.03 0.00 0.00 -
NAPS 2.9665 2.3838 2.0833 2.28 1.5871 1.3174 1.163 16.88%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 3.45 2.16 1.96 2.06 2.00 0.68 0.72 -
P/RPS 0.77 0.52 0.69 0.96 0.94 0.37 0.40 11.52%
P/EPS 10.58 20.42 22.30 -86.92 19.63 5.05 8.45 3.81%
EY 9.46 4.90 4.48 -1.15 5.10 19.79 11.83 -3.65%
DY 0.00 0.00 0.00 0.00 0.02 0.00 0.00 -
P/NAPS 1.16 0.90 0.94 0.90 1.24 0.55 0.51 14.67%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 28/08/14 21/08/13 28/08/12 25/08/11 09/08/10 27/08/09 -
Price 3.00 2.60 2.20 2.10 2.29 0.89 0.45 -
P/RPS 0.67 0.62 0.78 0.98 1.08 0.48 0.25 17.84%
P/EPS 9.20 24.57 25.03 -88.61 22.47 6.61 5.28 9.69%
EY 10.87 4.07 4.00 -1.13 4.45 15.12 18.93 -8.82%
DY 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
P/NAPS 1.01 1.09 1.05 0.92 1.42 0.72 0.32 21.10%

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