[HUATLAI] YoY TTM 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- 5.94%
YoY- -184.45%
Quarter Report
Latest QR
Upcoming QR
HUATLAI's Result
HUATLAI's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 501,216 449,195 309,436 220,253 200,912 151,522 86,331 34.02%
PBT 9,470 -13,730 3,613 -12,186 13,266 -8,079 5,005 11.20%
Tax 931 1,169 -1,494 3,223 -2,528 14 -1,802 -
NP 10,401 -12,561 2,119 -8,963 10,738 -8,065 3,203 21.66%
-
NP to SH 10,315 -12,561 2,119 -8,963 10,614 -8,065 3,203 21.49%
-
Tax Rate -9.83% - 41.35% - 19.06% - 36.00% -
Total Cost 490,815 461,756 307,317 229,216 190,174 159,587 83,128 34.40%
-
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 2.08% -2.80% 0.68% -4.07% 5.34% -5.32% 3.71% -
ROE 10.35% -14.05% 3.27% -13.86% 18.00% -13.22% 6.36% -
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 769.29 693.29 477.13 340.49 340.79 275.67 171.48 28.39%
EPS 15.83 -19.39 3.27 -13.86 18.00 -14.67 6.36 16.39%
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 642.43 575.75 396.62 282.31 257.52 194.21 110.65 34.02%
EPS 13.22 -16.10 2.72 -11.49 13.60 -10.34 4.11 21.47%
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 0.07 0.07 0.11 0.19 0.26 0.36 0.90 -34.64%
P/EPS 3.54 -2.42 16.22 -4.55 5.00 -6.82 24.36 -27.47%
EY 28.27 -41.25 6.16 -21.99 20.00 -14.67 4.10 37.92%
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 0.07 0.07 0.11 0.20 0.22 0.33 0.78 -33.06%
P/EPS 3.47 -2.58 16.53 -4.91 4.17 -6.13 21.06 -25.93%
EY 28.79 -38.77 6.05 -20.38 24.00 -16.30 4.75 34.99%
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