[HUATLAI] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[HUATLAI] HUAT LAI RESOURCES BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 42.01%
YoY- -422.15%
Quarter Report
Latest QR
Upcoming QR
HUATLAI's Result
HUATLAI's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 657,843 644,726 524,078 465,645 338,390 234,520 204,213 21.50%
PBT 18,144 56,075 3,455 -8,459 171 -14,859 7,446 15.98%
Tax -4,360 -5,669 898 1,175 -1,566 3,282 -2,319 11.08%
NP 13,784 50,406 4,353 -7,284 -1,395 -11,577 5,127 17.90%
-
NP to SH 13,654 47,470 5,191 -7,284 -1,395 -11,577 5,003 18.19%
-
Tax Rate 24.03% 10.11% -25.99% - 915.79% - 31.14% -
Total Cost 644,059 594,320 519,725 472,929 339,785 246,097 199,086 21.59%
-
Net Worth 180,451 119,517 81,642 84,801 92,005 92,611 90,285 12.22%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 77 5,288 - - - - - -
Div Payout % 0.57% 11.14% - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 180,451 119,517 81,642 84,801 92,005 92,611 90,285 12.22%
NOSH 77,780 76,613 74,220 64,733 64,792 64,763 63,581 3.41%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 2.10% 7.82% 0.83% -1.56% -0.41% -4.94% 2.51% -
ROE 7.57% 39.72% 6.36% -8.59% -1.52% -12.50% 5.54% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 845.76 841.53 706.11 719.33 522.27 362.12 321.18 17.49%
EPS 17.55 61.96 6.99 -11.25 -2.15 -17.88 7.87 14.28%
DPS 0.10 6.90 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.32 1.56 1.10 1.31 1.42 1.43 1.42 8.51%
Adjusted Per Share Value based on latest NOSH - 64,733
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 843.19 826.37 671.73 596.84 433.73 300.59 261.75 21.50%
EPS 17.50 60.84 6.65 -9.34 -1.79 -14.84 6.41 18.20%
DPS 0.10 6.78 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3129 1.5319 1.0464 1.0869 1.1793 1.187 1.1572 12.22%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 2.07 1.26 0.50 0.46 0.50 0.59 0.69 -
P/RPS 0.24 0.15 0.07 0.06 0.10 0.16 0.21 2.24%
P/EPS 11.79 2.03 7.15 -4.09 -23.22 -3.30 8.77 5.05%
EY 8.48 49.17 13.99 -24.46 -4.31 -30.30 11.40 -4.80%
DY 0.05 5.48 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.81 0.45 0.35 0.35 0.41 0.49 10.44%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 29/05/12 09/05/11 26/05/10 29/05/09 29/05/08 31/05/07 27/06/06 -
Price 2.05 1.50 0.45 0.73 0.50 0.58 0.67 -
P/RPS 0.24 0.18 0.06 0.10 0.10 0.16 0.21 2.24%
P/EPS 11.68 2.42 6.43 -6.49 -23.22 -3.24 8.51 5.41%
EY 8.56 41.31 15.54 -15.41 -4.31 -30.82 11.74 -5.12%
DY 0.05 4.60 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.96 0.41 0.56 0.35 0.41 0.47 11.00%

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