[HUATLAI] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[HUATLAI] HUAT LAI RESOURCES BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 137.4%
YoY- 119.85%
Quarter Report
Latest QR
Upcoming QR
HUATLAI's Result
HUATLAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 536,500 501,216 492,306 454,890 445,052 443,737 439,420 14.24%
PBT -36,504 9,470 10,724 4,926 -12,444 -13,096 -9,881 139.16%
Tax -324 931 -205 -200 -192 535 -209 33.98%
NP -36,828 10,401 10,518 4,726 -12,636 -12,561 -10,090 137.24%
-
NP to SH -33,132 10,315 10,389 4,726 -12,636 -12,561 -10,090 121.08%
-
Tax Rate - -9.83% 1.91% 4.06% - - - -
Total Cost 573,328 490,815 481,788 450,164 457,688 456,298 449,510 17.62%
-
Net Worth 81,642 98,309 94,758 90,635 84,801 88,119 93,304 -8.52%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 81,642 98,309 94,758 90,635 84,801 88,119 93,304 -8.52%
NOSH 74,220 64,254 64,026 64,739 64,733 64,793 64,794 9.48%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -6.86% 2.08% 2.14% 1.04% -2.84% -2.83% -2.30% -
ROE -40.58% 10.49% 10.96% 5.21% -14.90% -14.25% -10.81% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 722.85 780.05 768.91 702.64 687.51 684.85 678.17 4.34%
EPS -44.64 15.92 16.23 7.30 -19.52 -19.38 -15.57 101.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.53 1.48 1.40 1.31 1.36 1.44 -16.44%
Adjusted Per Share Value based on latest NOSH - 64,812
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 687.66 642.43 631.01 583.05 570.44 568.76 563.22 14.24%
EPS -42.47 13.22 13.32 6.06 -16.20 -16.10 -12.93 121.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0464 1.2601 1.2146 1.1617 1.0869 1.1295 1.1959 -8.52%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.50 0.56 0.45 0.72 0.46 0.47 0.47 -
P/RPS 0.07 0.07 0.06 0.10 0.07 0.07 0.07 0.00%
P/EPS -1.12 3.49 2.77 9.86 -2.36 -2.42 -3.02 -48.41%
EY -89.28 28.67 36.06 10.14 -42.43 -41.25 -33.13 93.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.37 0.30 0.51 0.35 0.35 0.33 22.99%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 25/02/10 30/11/09 27/08/09 29/05/09 27/02/09 26/11/08 -
Price 0.45 0.55 0.49 0.45 0.73 0.50 0.58 -
P/RPS 0.06 0.07 0.06 0.06 0.11 0.07 0.09 -23.70%
P/EPS -1.01 3.43 3.02 6.16 -3.74 -2.58 -3.72 -58.10%
EY -99.20 29.19 33.12 16.22 -26.74 -38.77 -26.85 139.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.36 0.33 0.32 0.56 0.37 0.40 1.66%

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