[HUATLAI] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[HUATLAI] HUAT LAI RESOURCES BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -7.43%
YoY- -38.34%
Quarter Report
Latest QR
Upcoming QR
HUATLAI's Result
HUATLAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 116,168 86,331 76,858 76,746 79,776 69,916 65,102 47.06%
PBT -7,276 5,005 5,180 5,236 5,776 6,092 6,786 -
Tax -100 -1,802 -1,133 -1,000 -1,200 -68 -301 -51.99%
NP -7,376 3,203 4,046 4,236 4,576 6,024 6,485 -
-
NP to SH -7,376 3,203 4,046 4,236 4,576 6,024 6,485 -
-
Tax Rate - 36.00% 21.87% 19.10% 20.78% 1.12% 4.44% -
Total Cost 123,544 83,128 72,812 72,510 75,200 63,892 58,617 64.31%
-
Net Worth 67,154 69,041 63,999 63,939 63,221 66,060 62,935 4.41%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 67,154 69,041 63,999 63,939 63,221 66,060 62,935 4.41%
NOSH 55,044 50,030 49,999 49,952 50,175 46,196 44,953 14.44%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -6.35% 3.71% 5.27% 5.52% 5.74% 8.62% 9.96% -
ROE -10.98% 4.64% 6.32% 6.63% 7.24% 9.12% 10.30% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 211.04 172.56 153.72 153.64 158.99 151.35 144.82 28.50%
EPS -13.40 6.41 8.09 8.48 9.12 13.04 14.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.38 1.28 1.28 1.26 1.43 1.40 -8.75%
Adjusted Per Share Value based on latest NOSH - 49,948
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 148.90 110.65 98.51 98.37 102.25 89.61 83.45 47.05%
EPS -9.45 4.11 5.19 5.43 5.87 7.72 8.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8608 0.8849 0.8203 0.8195 0.8103 0.8467 0.8067 4.41%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.22 1.55 1.21 1.22 1.12 1.08 1.12 -
P/RPS 0.58 0.90 0.79 0.79 0.70 0.71 0.77 -17.19%
P/EPS -9.10 24.21 14.95 14.39 12.28 8.28 7.76 -
EY -10.98 4.13 6.69 6.95 8.14 12.07 12.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.12 0.95 0.95 0.89 0.76 0.80 16.02%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 25/11/02 -
Price 1.07 1.34 1.69 1.28 1.22 1.12 1.20 -
P/RPS 0.51 0.78 1.10 0.83 0.77 0.74 0.83 -27.70%
P/EPS -7.99 20.93 20.88 15.09 13.38 8.59 8.32 -
EY -12.52 4.78 4.79 6.63 7.48 11.64 12.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.97 1.32 1.00 0.97 0.78 0.86 1.54%

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