[HUATLAI] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[HUATLAI] HUAT LAI RESOURCES BHD
Announcement Date
09-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 117.35%
YoY- 21.63%
Quarter Report
Latest QR
Upcoming QR
HUATLAI's Result
HUATLAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 668,268 611,784 600,701 572,906 536,500 501,216 492,306 22.61%
PBT 66,428 30,342 31,573 3,962 -36,504 9,470 10,724 237.65%
Tax 0 -5,750 -465 -164 -324 931 -205 -
NP 66,428 24,592 31,108 3,798 -36,828 10,401 10,518 242.05%
-
NP to SH 61,720 23,757 31,164 5,748 -33,132 10,315 10,389 228.37%
-
Tax Rate 0.00% 18.95% 1.47% 4.14% - -9.83% 1.91% -
Total Cost 601,840 587,192 569,593 569,108 573,328 490,815 481,788 16.00%
-
Net Worth 119,517 99,855 100,180 138,130 81,642 98,309 94,758 16.75%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 5,028 2,821 - - - - -
Div Payout % - 21.17% 9.06% - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 119,517 99,855 100,180 138,130 81,642 98,309 94,758 16.75%
NOSH 76,613 71,838 70,549 111,395 74,220 64,254 64,026 12.72%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 9.94% 4.02% 5.18% 0.66% -6.86% 2.08% 2.14% -
ROE 51.64% 23.79% 31.11% 4.16% -40.58% 10.49% 10.96% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 872.26 851.61 851.46 514.30 722.85 780.05 768.91 8.77%
EPS 80.56 33.07 44.17 5.16 -44.64 15.92 16.23 191.26%
DPS 0.00 7.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.39 1.42 1.24 1.10 1.53 1.48 3.57%
Adjusted Per Share Value based on latest NOSH - 82,890
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 856.55 784.15 769.95 734.32 687.66 642.43 631.01 22.61%
EPS 79.11 30.45 39.94 7.37 -42.47 13.22 13.32 228.31%
DPS 0.00 6.45 3.62 0.00 0.00 0.00 0.00 -
NAPS 1.5319 1.2799 1.2841 1.7705 1.0464 1.2601 1.2146 16.75%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.26 1.48 1.13 0.68 0.50 0.56 0.45 -
P/RPS 0.14 0.17 0.13 0.13 0.07 0.07 0.06 76.01%
P/EPS 1.56 4.48 2.56 13.18 -1.12 3.49 2.77 -31.82%
EY 63.94 22.34 39.09 7.59 -89.28 28.67 36.06 46.54%
DY 0.00 4.73 3.54 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.06 0.80 0.55 0.45 0.37 0.30 94.01%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 09/05/11 28/02/11 15/11/10 09/08/10 26/05/10 25/02/10 30/11/09 -
Price 1.50 1.40 1.44 0.89 0.45 0.55 0.49 -
P/RPS 0.17 0.16 0.17 0.17 0.06 0.07 0.06 100.35%
P/EPS 1.86 4.23 3.26 17.25 -1.01 3.43 3.02 -27.63%
EY 53.71 23.62 30.68 5.80 -99.20 29.19 33.12 38.07%
DY 0.00 5.00 2.78 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.01 1.01 0.72 0.41 0.36 0.33 103.91%

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