[HUATLAI] YoY TTM Result on 30-Jun-2011 [#2]

Stock
[HUATLAI] HUAT LAI RESOURCES BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -6.99%
YoY- 307.81%
Quarter Report
Latest QR
Upcoming QR
HUATLAI's Result
HUATLAI's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 1,096,938 783,194 660,689 656,191 560,224 479,110 375,574 19.54%
PBT 31,926 -24,775 3,481 56,919 8,988 532 391 108.21%
Tax -3,108 5,108 -251 -9,780 949 1,174 -1,598 11.71%
NP 28,818 -19,667 3,230 47,139 9,937 1,706 -1,207 -
-
NP to SH 28,678 -17,242 3,976 44,150 10,826 1,706 -1,207 -
-
Tax Rate 9.74% - 7.21% 17.18% -10.56% -220.68% 408.70% -
Total Cost 1,068,120 802,861 657,459 609,052 550,287 477,404 376,781 18.95%
-
Net Worth 185,981 162,539 177,885 123,823 82,890 90,737 88,806 13.10%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 62 - 38 5,311 - - - -
Div Payout % 0.22% - 0.98% 12.03% - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 185,981 162,539 177,885 123,823 82,890 90,737 88,806 13.10%
NOSH 77,816 77,770 77,679 76,908 82,890 64,812 64,822 3.09%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 2.63% -2.51% 0.49% 7.18% 1.77% 0.36% -0.32% -
ROE 15.42% -10.61% 2.24% 35.66% 13.06% 1.88% -1.36% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 1,409.64 1,007.06 850.53 853.21 675.86 739.23 579.39 15.96%
EPS 36.85 -22.17 5.12 57.41 13.06 2.63 -1.86 -
DPS 0.08 0.00 0.05 6.91 0.00 0.00 0.00 -
NAPS 2.39 2.09 2.29 1.61 1.00 1.40 1.37 9.71%
Adjusted Per Share Value based on latest NOSH - 76,908
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 1,405.99 1,003.85 846.83 841.07 718.06 614.10 481.39 19.54%
EPS 36.76 -22.10 5.10 56.59 13.88 2.19 -1.55 -
DPS 0.08 0.00 0.05 6.81 0.00 0.00 0.00 -
NAPS 2.3838 2.0833 2.28 1.5871 1.0624 1.163 1.1383 13.10%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 2.16 1.96 2.06 2.00 0.68 0.72 0.49 -
P/RPS 0.15 0.19 0.24 0.23 0.10 0.10 0.08 11.03%
P/EPS 5.86 -8.84 40.25 3.48 5.21 27.35 -26.32 -
EY 17.06 -11.31 2.48 28.70 19.21 3.66 -3.80 -
DY 0.04 0.00 0.02 3.45 0.00 0.00 0.00 -
P/NAPS 0.90 0.94 0.90 1.24 0.68 0.51 0.36 16.49%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 21/08/13 28/08/12 25/08/11 09/08/10 27/08/09 27/08/08 -
Price 2.60 2.20 2.10 2.29 0.89 0.45 0.47 -
P/RPS 0.18 0.22 0.25 0.27 0.13 0.06 0.08 14.46%
P/EPS 7.05 -9.92 41.03 3.99 6.81 17.10 -25.24 -
EY 14.17 -10.08 2.44 25.07 14.67 5.85 -3.96 -
DY 0.03 0.00 0.02 3.02 0.00 0.00 0.00 -
P/NAPS 1.09 1.05 0.92 1.42 0.89 0.32 0.34 21.41%

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