[HUATLAI] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[HUATLAI] HUAT LAI RESOURCES BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 131.94%
YoY- 96.26%
Quarter Report
Latest QR
Upcoming QR
HUATLAI's Result
HUATLAI's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 131,986 119,630 93,193 65,552 49,146 54,860 28,687 28.93%
PBT 1,427 -6,319 4,658 -2,346 1,024 -4,658 1,120 4.11%
Tax 1,085 1,326 -1,686 3,500 -436 581 -952 -
NP 2,512 -4,993 2,972 1,154 588 -4,077 168 56.89%
-
NP to SH 2,523 -4,993 2,972 1,154 588 -4,077 168 57.00%
-
Tax Rate -76.03% - 36.20% - 42.58% - 85.00% -
Total Cost 129,474 124,623 90,221 64,398 48,558 58,937 28,519 28.64%
-
Net Worth 99,684 89,412 64,852 64,687 58,955 61,010 50,344 12.04%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 99,684 89,412 64,852 64,687 58,955 61,010 50,344 12.04%
NOSH 65,153 64,791 64,852 64,687 58,955 54,964 50,344 4.38%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 1.90% -4.17% 3.19% 1.76% 1.20% -7.43% 0.59% -
ROE 2.53% -5.58% 4.58% 1.78% 1.00% -6.68% 0.33% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 202.58 184.64 143.70 101.34 83.36 99.81 56.98 23.51%
EPS 3.90 -7.71 4.59 1.78 1.00 -7.41 0.34 50.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.38 1.00 1.00 1.00 1.11 1.00 7.33%
Adjusted Per Share Value based on latest NOSH - 64,687
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 169.17 153.34 119.45 84.02 62.99 70.32 36.77 28.93%
EPS 3.23 -6.40 3.81 1.48 0.75 -5.23 0.22 56.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2777 1.146 0.8312 0.8291 0.7557 0.782 0.6453 12.04%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.56 0.47 0.53 0.63 0.90 1.00 1.55 -
P/RPS 0.28 0.25 0.37 0.62 1.08 1.00 2.72 -31.51%
P/EPS 14.46 -6.10 11.57 35.31 90.24 -13.48 464.49 -43.88%
EY 6.92 -16.40 8.65 2.83 1.11 -7.42 0.22 77.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.34 0.53 0.63 0.90 0.90 1.55 -21.22%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 28/02/08 26/02/07 28/02/06 28/02/05 27/02/04 -
Price 0.55 0.50 0.54 0.68 0.75 0.90 1.34 -
P/RPS 0.27 0.27 0.38 0.67 0.90 0.90 2.35 -30.25%
P/EPS 14.20 -6.49 11.78 38.12 75.20 -12.13 401.56 -42.67%
EY 7.04 -15.41 8.49 2.62 1.33 -8.24 0.25 74.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.36 0.54 0.68 0.75 0.81 1.34 -19.65%

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