[HUATLAI] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[HUATLAI] HUAT LAI RESOURCES BHD
Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 318.68%
YoY- 471.32%
Quarter Report
Latest QR
Upcoming QR
HUATLAI's Result
HUATLAI's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 392,161 351,421 325,775 219,995 166,639 163,793 152,328 17.05%
PBT 24,545 24,300 8,903 7,565 -2,712 11,951 11,107 14.11%
Tax -9,593 0 0 0 -3 -4,112 -1 360.31%
NP 14,952 24,300 8,903 7,565 -2,715 7,839 11,106 5.07%
-
NP to SH 14,074 25,420 8,233 6,836 -1,841 7,837 11,157 3.94%
-
Tax Rate 39.08% 0.00% 0.00% 0.00% - 34.41% 0.01% -
Total Cost 377,209 327,121 316,872 212,430 169,354 155,954 141,222 17.77%
-
Net Worth 253,550 231,445 185,981 162,539 177,885 123,823 102,783 16.22%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 39 - - - - 23 - -
Div Payout % 0.28% - - - - 0.29% - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 253,550 231,445 185,981 162,539 177,885 123,823 102,783 16.22%
NOSH 78,015 77,927 77,816 77,770 77,679 76,908 82,890 -1.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 3.81% 6.91% 2.73% 3.44% -1.63% 4.79% 7.29% -
ROE 5.55% 10.98% 4.43% 4.21% -1.03% 6.33% 10.85% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 502.67 450.96 418.64 282.88 214.52 212.97 183.77 18.24%
EPS 18.04 32.62 10.58 8.79 -2.37 10.19 13.46 4.99%
DPS 0.05 0.00 0.00 0.00 0.00 0.03 0.00 -
NAPS 3.25 2.97 2.39 2.09 2.29 1.61 1.24 17.40%
Adjusted Per Share Value based on latest NOSH - 77,770
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 502.65 450.43 417.56 281.98 213.59 209.94 195.25 17.05%
EPS 18.04 32.58 10.55 8.76 -2.36 10.05 14.30 3.94%
DPS 0.05 0.00 0.00 0.00 0.00 0.03 0.00 -
NAPS 3.2499 2.9665 2.3838 2.0833 2.28 1.5871 1.3174 16.22%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 4.25 3.45 2.16 1.96 2.06 2.00 0.68 -
P/RPS 0.85 0.77 0.52 0.69 0.96 0.94 0.37 14.85%
P/EPS 23.56 10.58 20.42 22.30 -86.92 19.63 5.05 29.23%
EY 4.24 9.46 4.90 4.48 -1.15 5.10 19.79 -22.62%
DY 0.01 0.00 0.00 0.00 0.00 0.02 0.00 -
P/NAPS 1.31 1.16 0.90 0.94 0.90 1.24 0.55 15.54%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 22/08/16 27/08/15 28/08/14 21/08/13 28/08/12 25/08/11 09/08/10 -
Price 4.28 3.00 2.60 2.20 2.10 2.29 0.89 -
P/RPS 0.85 0.67 0.62 0.78 0.98 1.08 0.48 9.98%
P/EPS 23.73 9.20 24.57 25.03 -88.61 22.47 6.61 23.71%
EY 4.21 10.87 4.07 4.00 -1.13 4.45 15.12 -19.17%
DY 0.01 0.00 0.00 0.00 0.00 0.01 0.00 -
P/NAPS 1.32 1.01 1.09 1.05 0.92 1.42 0.72 10.61%

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