[HUATLAI] YoY Quarter Result on 30-Sep-2005 [#3]

Stock
[HUATLAI] HUAT LAI RESOURCES BHD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -44.09%
YoY- 139.65%
Quarter Report
Latest QR
Upcoming QR
HUATLAI's Result
HUATLAI's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 132,035 84,851 52,525 51,791 31,781 19,271 17,629 39.83%
PBT 4,388 7,532 -3,385 3,146 -6,450 1,267 1,442 20.35%
Tax -52 193 -228 -735 370 -350 -13 25.96%
NP 4,336 7,725 -3,613 2,411 -6,080 917 1,429 20.30%
-
NP to SH 4,336 7,725 -3,613 2,411 -6,080 917 1,429 20.30%
-
Tax Rate 1.19% -2.56% - 23.36% - 27.62% 0.90% -
Total Cost 127,699 77,126 56,138 49,380 37,861 18,354 16,200 41.02%
-
Net Worth 93,330 97,210 97,123 92,236 66,027 64,139 62,911 6.78%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 93,330 97,210 97,123 92,236 66,027 64,139 62,911 6.78%
NOSH 64,813 64,807 64,749 58,377 55,022 50,109 44,937 6.28%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 3.28% 9.10% -6.88% 4.66% -19.13% 4.76% 8.11% -
ROE 4.65% 7.95% -3.72% 2.61% -9.21% 1.43% 2.27% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 203.72 130.93 81.12 88.72 57.76 38.46 39.23 31.56%
EPS 6.69 11.92 -5.58 4.13 -11.05 1.83 3.18 13.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.50 1.50 1.58 1.20 1.28 1.40 0.47%
Adjusted Per Share Value based on latest NOSH - 58,377
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 169.24 108.76 67.32 66.38 40.74 24.70 22.60 39.82%
EPS 5.56 9.90 -4.63 3.09 -7.79 1.18 1.83 20.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1963 1.246 1.2449 1.1822 0.8463 0.8221 0.8064 6.78%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.47 0.53 0.64 0.84 0.90 1.21 1.12 -
P/RPS 0.23 0.40 0.79 0.95 1.56 3.15 2.85 -34.23%
P/EPS 7.03 4.45 -11.47 20.34 -8.14 66.12 35.22 -23.53%
EY 14.23 22.49 -8.72 4.92 -12.28 1.51 2.84 30.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.35 0.43 0.53 0.75 0.95 0.80 -13.70%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 26/11/08 28/11/07 30/11/06 30/11/05 26/11/04 28/11/03 25/11/02 -
Price 0.58 0.52 0.62 0.81 0.79 1.69 1.20 -
P/RPS 0.28 0.40 0.76 0.91 1.37 4.39 3.06 -32.84%
P/EPS 8.67 4.36 -11.11 19.61 -7.15 92.35 37.74 -21.72%
EY 11.53 22.92 -9.00 5.10 -13.99 1.08 2.65 27.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.35 0.41 0.51 0.66 1.32 0.86 -11.96%

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