HUAT LAI RESOURCES BHD

KLSE (MYR): HUATLAI (7141)

You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!

Last Price

5.00

Today's Change

0.00 (0.00%)

Day's Change

0.00 - 0.00

Trading Volume

0

Financial

Show?
Last 10 FY Result
AQR T4Q 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,637,278 1,561,475 1,468,432 1,246,637 934,432 680,955 669,039 611,784 501,216 443,737 309,436 220,253 23.45%
PBT 130,949 78,421 47,254 33,971 11,866 -38,165 41,067 30,342 9,470 -13,096 3,613 -12,186 -
Tax -26,341 -25,219 -7,903 -5,144 -3,383 5,380 -4,360 -5,750 931 535 -1,494 3,223 -
NP 104,608 53,202 39,351 28,827 8,483 -32,785 36,707 24,592 10,401 -12,561 2,119 -8,963 -
-
NP to SH 101,193 51,024 37,217 23,860 10,159 -28,191 34,600 23,757 10,315 -12,561 2,119 -8,963 -
-
Tax Rate 20.12% 32.16% 16.72% 15.14% 28.51% - 10.62% 18.95% -9.83% - 41.35% - -
Total Cost 1,532,670 1,508,273 1,429,081 1,217,810 925,949 713,740 632,332 587,192 490,815 456,298 307,317 229,216 22.53%
-
Net Worth 471,271 471,232 222,958 187,549 165,686 159,396 183,759 99,855 98,309 88,119 101,663 97,753 9.58%
Dividend
AQR T4Q 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 52 78 - - - - 77 5,028 - - - - -
Div Payout % 0.05% 0.15% - - - - 0.22% 21.17% - - - - -
Equity
AQR T4Q 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 471,271 471,232 222,958 187,549 165,686 159,396 183,759 99,855 98,309 88,119 101,663 97,753 9.58%
NOSH 78,025 78,018 77,957 77,821 77,787 77,754 77,210 71,838 64,254 64,793 64,753 64,311 2.15%
Ratio Analysis
AQR T4Q 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 6.39% 3.41% 2.68% 2.31% 0.91% -4.81% 5.49% 4.02% 2.08% -2.83% 0.68% -4.07% -
ROE 21.47% 10.83% 16.69% 12.72% 6.13% -17.69% 18.83% 23.79% 10.49% -14.25% 2.08% -9.17% -
Per Share
AQR T4Q 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 2,098.40 2,001.41 1,883.63 1,601.92 1,201.27 875.77 866.52 851.61 780.05 684.85 477.87 342.48 20.84%
EPS 129.69 65.40 47.74 30.66 13.06 -36.26 44.82 33.07 15.92 -19.38 3.27 -13.93 -
DPS 0.07 0.10 0.00 0.00 0.00 0.00 0.10 7.00 0.00 0.00 0.00 0.00 -
NAPS 6.04 6.04 2.86 2.41 2.13 2.05 2.38 1.39 1.53 1.36 1.57 1.52 7.27%
Adjusted Per Share Value based on latest NOSH - 78,025
AQR T4Q 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 2,098.57 2,001.41 1,882.15 1,597.87 1,197.70 872.81 857.54 784.15 642.43 568.76 396.62 282.31 23.45%
EPS 129.70 65.40 47.70 30.58 13.02 -36.13 44.35 30.45 13.22 -16.10 2.72 -11.49 -
DPS 0.07 0.10 0.00 0.00 0.00 0.00 0.10 6.45 0.00 0.00 0.00 0.00 -
NAPS 6.0405 6.04 2.8578 2.4039 2.1237 2.0431 2.3553 1.2799 1.2601 1.1295 1.3031 1.253 9.58%
Price Multiplier on Financial Quarter End Date
AQR T4Q 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 30/09/16 30/09/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 4.55 4.55 4.36 2.85 2.00 2.02 2.31 1.48 0.56 0.47 0.53 0.63 -
P/RPS 0.22 0.23 0.23 0.18 0.17 0.23 0.27 0.17 0.07 0.07 0.11 0.18 2.75%
P/EPS 3.51 6.96 9.13 9.30 15.31 -5.57 5.15 4.48 3.49 -2.42 16.20 -4.52 -
EY 28.50 14.37 10.95 10.76 6.53 -17.95 19.40 22.34 28.67 -41.25 6.17 -22.12 -
DY 0.01 0.02 0.00 0.00 0.00 0.00 0.04 4.73 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.75 1.52 1.18 0.94 0.99 0.97 1.06 0.37 0.35 0.34 0.41 15.66%
Price Multiplier on Announcement Date
AQR T4Q 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 22/11/16 22/11/16 26/02/16 26/02/15 26/02/14 28/02/13 27/02/12 28/02/11 25/02/10 27/02/09 28/02/08 26/02/07 -
Price 4.84 4.84 4.61 3.22 2.00 2.02 2.52 1.40 0.55 0.50 0.54 0.68 -
P/RPS 0.23 0.24 0.24 0.20 0.17 0.23 0.29 0.16 0.07 0.07 0.11 0.20 2.04%
P/EPS 3.73 7.40 9.66 10.50 15.31 -5.57 5.62 4.23 3.43 -2.58 16.50 -4.88 -
EY 26.80 13.51 10.36 9.52 6.53 -17.95 17.78 23.62 29.19 -38.77 6.06 -20.50 -
DY 0.01 0.02 0.00 0.00 0.00 0.00 0.04 5.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.80 1.61 1.34 0.94 0.99 1.06 1.01 0.36 0.37 0.34 0.45 15.20%

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 50 of 74 comments

talaking

sooner or later no more seller

2014-09-29 16:29

talaking

anybody's guess. good price for chicken and eggs their main products. raw material cost for feed declining 10 -15 %.

2014-09-30 14:14

tianhw

shocking ! sudden awake !

2014-09-30 22:09

talaking

teo seng banned from export to singapore , any impact on the rest ????

2014-10-01 09:34

talaking

slowly creeping up like ltkm..

2014-10-01 09:49

LEE CM

Poultry sector is performing well in 2014.....

2015-02-05 14:09

hatnag

Just wait patiently and you will be handsomely rewarded. Turnover is projected to reach RM1.2 billion for a company with a paid up capital of only RM78 million sealed in 78 million total shares in issue. Note that turnover is more than 15 times of paid up capital ie every RM1 in capital is doing RM15 scale business. And with very gd profits in the last 3 qtrs. Very difficult to find such shares indeed, which explains a serious lack of sellers. So pl wait. Cheers.

2015-02-13 12:53

hatnag

4th qtr results very disappointing.

2015-02-26 20:47

BFMTechnology

lost widen!

2015-03-26 10:49

i3i2i1

this counter price is not penny stock but why the chart looks, very weird, many 0 vol

2015-05-06 09:25

hatnag

1st qtr results very encouraging.

2015-06-27 22:18

Amnota

Very interesting name.

2015-06-28 09:35

UnkerSam

if you look into HLB annual report, top 30 shareholder account for 99% of ordinary share. Unless any of these guy sell their holding, there will not be any share available for you to buy.

The perfect example for poor liquidity stock.

Company itself is making close to 100mil $ in actual, cash cow company. But company worth less than RM 270mil. The owner seems happy to pocket 2mil salary per year, when they could have diluted their holding to 49%, 10 fold the market worth of their share holding. Via some corporate exercise.

2015-08-09 02:04

goreng_goreng

huat lai lai, but so limited volume... waaaaa:(((((((

2015-08-20 12:10

Tom

huat ah!

2015-08-27 18:36

hatnag

When it starts to 'huat' it will be very fat.

2015-08-30 22:20

aa111111

Maybe today 100 metres sprint

2015-10-02 09:17

goreng_goreng

waaa only esos, no additional listing for other waaaaa:(

2015-11-03 16:30

hatnag

Bonus issue plus share split could be on the cards.

2015-11-04 16:57

Kuang Hebe

target price how much

2015-11-06 22:41

jonbravo

RM9. Buy now

2015-11-07 19:31

Kuang Hebe

how u calculate??

2015-11-08 11:42

huat888

High gearing.
http://www.theedgemarkets.com/my/article/stock-momentum-huat-lai

2015-11-08 17:32

Kuang Hebe

huatlai is their family business , they wont bankrupt .

2015-11-08 20:09

Lim Elson

huat laaaaiiiiii

2015-11-09 12:22

tan84

drop d, what u all think?

2015-11-25 19:31

who_am_i

up liao. Maybe TPC is up.... huat!

2015-12-09 11:10

who_am_i

If calculate using PE & EPS compare with QL, this counter get more than RM 5.

2015-12-09 11:14

susheel

profit margin extremely low... change in business condition can easily cause loss...

2015-12-10 15:33

Harvard57

this share is tightly control by boss n his relative, i doubt any institution got chance to buy it cheap, even goreng to rm8 also yau tak tai mor tak sek !

2015-12-15 22:03

Ultraman32

Has anyone heard of any target price for this counter?

2016-02-18 17:13

huahtai98

4th qtr always a loss. ???

2016-02-27 23:32

huahtai98

Huatlai is currently grossly undervalued. Not only is the NTA per share of 6.05 higher than the takeover price of 5.00....it is a fat money making business with huge turnover....more than 20 times its paid up capital and steadily increasing annually. Fair value, as i see it, shd be around RM10....correct me if i am wrong. Thank you.

2016-11-23 09:42

teoh1968benson

Horace pek, NTA 6.04 stated in the latest QA.

2016-11-23 11:17

teoh1968benson

Sorry it's NA, NOT NTA.

2016-11-23 11:19

goody99

the takeover price of RM5 per share is ridiculously low even without the impressive 3Q result released yesterday. Very unfair to individual investors.

2016-11-23 11:25

huahtai98

Again, assuming no loss again in the 4th qtr, at the offer price of RM5, it is valued with an extremely low PE ratio of less than 5.......where can you find an established money making business with very promising prospects at such low valuation. I hope a third party or the SC can intervene.

2016-11-23 11:39

Horace Pek

ok, I will not accept their offer of RM5... wait for revised offer or Mandatory Take Over.

By Q3, PE already 5 .
By full year, PE could be as low as 4 only.

To be fair, the offer price should be around RM8.

Grossly undervalued.
I am happy to continue owning my stake in Huatlai.

2016-11-23 11:52

StockLearner

How much the major shareholder holding? if 90% and above, Horace, whether you like it or not, mandatory take over happens.

2016-11-23 13:41

OOMMGG

Close to 75%. Get another 15%, minority holder will at loss.

2016-11-23 17:18

Horace Pek

Market price higher than offer price, who so stupid?

2016-11-23 18:44

huahtai98

将来的事，留给时间去证明。

2016-11-23 20:53

quah

http://www.bursamalaysia.com/market/listed-companies/company-announcements/5267905

2016-11-24 10:00

quah

Bursa Securities shall suspend trading of the HLRB Shares upon the expiry of five (5) market days from 7 December 2016

2016-11-24 10:00

quah

http://www.bursamalaysia.com/market/listed-companies/company-announcements/5268109

2016-11-24 12:29

quah

5. RECOMMENDATION
5.1 BY MERCURY SECURITIES
Although the Offer is deemed “not fair”, Mercury Securities is of the view that the
“reasonable” view outweighs the “not fair” view taking into consideration the illiquidity
of the HLRB Shares and accordingly, the Offer provides an exit opportunity to the
Holders (especially for those holding a significant number of the HLRB Shares) to
realise their investment in the HLRB Shares in cash at the Offer Price without incurring
transaction costs such as brokerage, clearing fee and Malaysian stamp duty. Since
the listing of HLRB on 3 July 2002 up to the LPD, the HLRB Shares have never
traded above the Offer Price (save for only four (4) Market Days i.e. 6 November
2015, 9 November 2015, 11 November 2015 and 11 February 2016).
Accordingly, Mercury Securities recommends the Holders to ACCEPT the Offer.

2016-11-24 12:30

Horace Pek

what will they do if I not accept after closing date.

2016-11-24 13:08

quah

u cant do anything

2016-11-24 13:28

quah

by force, u have to accept it

2016-11-24 13:28

StockLearner

A good counter... sayonara...

2016-11-24 17:21

Post a Comment