[HUATLAI] YoY Quarter Result on 30-Sep-2008 [#3]

Stock
[HUATLAI] HUAT LAI RESOURCES BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 225.03%
YoY- -43.87%
Quarter Report
Latest QR
Upcoming QR
HUATLAI's Result
HUATLAI's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 171,278 164,073 141,785 132,035 84,851 52,525 51,791 22.04%
PBT 15,113 21,699 5,580 4,388 7,532 -3,385 3,146 29.88%
Tax -913 -267 -54 -52 193 -228 -735 3.67%
NP 14,200 21,432 5,526 4,336 7,725 -3,613 2,411 34.36%
-
NP to SH 13,647 20,499 5,429 4,336 7,725 -3,613 2,411 33.47%
-
Tax Rate 6.04% 1.23% 0.97% 1.19% -2.56% - 23.36% -
Total Cost 157,078 142,641 136,259 127,699 77,126 56,138 49,380 21.26%
-
Net Worth 191,741 107,769 94,196 93,330 97,210 97,123 92,236 12.96%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 23 2,276 - - - - - -
Div Payout % 0.17% 11.11% - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 191,741 107,769 94,196 93,330 97,210 97,123 92,236 12.96%
NOSH 77,627 75,894 63,645 64,813 64,807 64,749 58,377 4.86%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 8.29% 13.06% 3.90% 3.28% 9.10% -6.88% 4.66% -
ROE 7.12% 19.02% 5.76% 4.65% 7.95% -3.72% 2.61% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 220.64 216.19 222.77 203.72 130.93 81.12 88.72 16.38%
EPS 17.58 27.01 8.53 6.69 11.92 -5.58 4.13 27.29%
DPS 0.03 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.47 1.42 1.48 1.44 1.50 1.50 1.58 7.72%
Adjusted Per Share Value based on latest NOSH - 64,813
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 219.53 210.30 181.73 169.24 108.76 67.32 66.38 22.04%
EPS 17.49 26.27 6.96 5.56 9.90 -4.63 3.09 33.47%
DPS 0.03 2.92 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4576 1.3813 1.2074 1.1963 1.246 1.2449 1.1822 12.96%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.95 1.13 0.45 0.47 0.53 0.64 0.84 -
P/RPS 0.88 0.52 0.20 0.23 0.40 0.79 0.95 -1.26%
P/EPS 11.09 4.18 5.28 7.03 4.45 -11.47 20.34 -9.61%
EY 9.02 23.90 18.96 14.23 22.49 -8.72 4.92 10.62%
DY 0.02 2.65 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.80 0.30 0.33 0.35 0.43 0.53 6.87%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 25/11/11 15/11/10 30/11/09 26/11/08 28/11/07 30/11/06 30/11/05 -
Price 2.25 1.44 0.49 0.58 0.52 0.62 0.81 -
P/RPS 1.02 0.67 0.22 0.28 0.40 0.76 0.91 1.91%
P/EPS 12.80 5.33 5.74 8.67 4.36 -11.11 19.61 -6.86%
EY 7.81 18.76 17.41 11.53 22.92 -9.00 5.10 7.35%
DY 0.01 2.08 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.01 0.33 0.40 0.35 0.41 0.51 10.12%

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