[HUATLAI] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[HUATLAI] HUAT LAI RESOURCES BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 32.95%
YoY- -131.11%
Quarter Report
Latest QR
Upcoming QR
HUATLAI's Result
HUATLAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 819,664 680,955 670,352 645,020 623,484 669,039 669,517 14.42%
PBT -12,340 -38,165 -29,246 -17,820 -24,792 41,067 58,228 -
Tax -1,100 5,380 -14 -6 0 -4,360 -6,700 -69.98%
NP -13,440 -32,785 -29,261 -17,826 -24,792 36,707 51,528 -
-
NP to SH -12,504 -28,191 -23,436 -14,478 -21,592 34,600 49,218 -
-
Tax Rate - - - - - 10.62% 11.51% -
Total Cost 833,104 713,740 699,613 662,846 648,276 632,332 617,989 22.01%
-
Net Worth 157,077 159,396 168,695 178,059 180,451 183,759 190,310 -11.99%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - 77 82 -
Div Payout % - - - - - 0.22% 0.17% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 157,077 159,396 168,695 178,059 180,451 183,759 190,310 -11.99%
NOSH 77,761 77,754 77,739 77,755 77,780 77,210 77,048 0.61%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -1.64% -4.81% -4.37% -2.76% -3.98% 5.49% 7.70% -
ROE -7.96% -17.69% -13.89% -8.13% -11.97% 18.83% 25.86% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 1,054.08 875.77 862.30 829.55 801.59 866.52 868.95 13.72%
EPS -16.08 -36.26 -30.15 -18.62 -27.76 44.82 63.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.10 0.11 -
NAPS 2.02 2.05 2.17 2.29 2.32 2.38 2.47 -12.53%
Adjusted Per Share Value based on latest NOSH - 77,679
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 1,050.60 872.81 859.22 826.75 799.15 857.54 858.15 14.42%
EPS -16.03 -36.13 -30.04 -18.56 -27.68 44.35 63.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.10 0.11 -
NAPS 2.0133 2.0431 2.1622 2.2823 2.3129 2.3553 2.4393 -12.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.95 2.02 2.08 2.06 2.07 2.31 1.95 -
P/RPS 0.18 0.23 0.24 0.25 0.26 0.27 0.22 -12.51%
P/EPS -12.13 -5.57 -6.90 -11.06 -7.46 5.15 3.05 -
EY -8.25 -17.95 -14.49 -9.04 -13.41 19.40 32.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.04 0.05 -
P/NAPS 0.97 0.99 0.96 0.90 0.89 0.97 0.79 14.65%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 28/02/13 28/11/12 28/08/12 29/05/12 27/02/12 25/11/11 -
Price 1.94 2.02 2.06 2.10 2.05 2.52 2.25 -
P/RPS 0.18 0.23 0.24 0.25 0.26 0.29 0.26 -21.72%
P/EPS -12.06 -5.57 -6.83 -11.28 -7.38 5.62 3.52 -
EY -8.29 -17.95 -14.63 -8.87 -13.54 17.78 28.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.04 0.05 -
P/NAPS 0.96 0.99 0.95 0.92 0.88 1.06 0.91 3.62%

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