[HUATLAI] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[HUATLAI] HUAT LAI RESOURCES BHD
Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 159.34%
YoY- 151.25%
Quarter Report
Latest QR
Upcoming QR
HUATLAI's Result
HUATLAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 1,046,776 934,432 897,708 849,822 819,664 680,955 670,352 34.63%
PBT 62,548 11,866 21,544 8,960 -12,340 -38,165 -29,246 -
Tax 0 -3,383 -366 -550 -1,100 5,380 -14 -
NP 62,548 8,483 21,177 8,410 -13,440 -32,785 -29,261 -
-
NP to SH 55,984 10,159 19,924 7,420 -12,504 -28,191 -23,436 -
-
Tax Rate 0.00% 28.51% 1.70% 6.14% - - - -
Total Cost 984,228 925,949 876,530 841,412 833,104 713,740 699,613 25.57%
-
Net Worth 178,159 165,686 172,688 162,555 157,077 159,396 168,695 3.70%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - 41 - - - - -
Div Payout % - - 0.21% - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 178,159 165,686 172,688 162,555 157,077 159,396 168,695 3.70%
NOSH 77,798 77,787 77,787 77,777 77,761 77,754 77,739 0.05%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 5.98% 0.91% 2.36% 0.99% -1.64% -4.81% -4.37% -
ROE 31.42% 6.13% 11.54% 4.56% -7.96% -17.69% -13.89% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 1,345.49 1,201.27 1,154.05 1,092.63 1,054.08 875.77 862.30 34.56%
EPS 71.96 13.06 25.61 9.54 -16.08 -36.26 -30.15 -
DPS 0.00 0.00 0.05 0.00 0.00 0.00 0.00 -
NAPS 2.29 2.13 2.22 2.09 2.02 2.05 2.17 3.65%
Adjusted Per Share Value based on latest NOSH - 77,770
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 1,341.70 1,197.70 1,150.63 1,089.25 1,050.60 872.81 859.22 34.63%
EPS 71.76 13.02 25.54 9.51 -16.03 -36.13 -30.04 -
DPS 0.00 0.00 0.05 0.00 0.00 0.00 0.00 -
NAPS 2.2835 2.1237 2.2134 2.0835 2.0133 2.0431 2.1622 3.70%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.00 2.00 1.96 1.96 1.95 2.02 2.08 -
P/RPS 0.15 0.17 0.17 0.18 0.18 0.23 0.24 -26.92%
P/EPS 2.78 15.31 7.65 20.55 -12.13 -5.57 -6.90 -
EY 35.98 6.53 13.07 4.87 -8.25 -17.95 -14.49 -
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.94 0.88 0.94 0.97 0.99 0.96 -6.35%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 20/05/14 26/02/14 11/11/13 21/08/13 29/05/13 28/02/13 28/11/12 -
Price 1.96 2.00 2.00 2.20 1.94 2.02 2.06 -
P/RPS 0.15 0.17 0.17 0.20 0.18 0.23 0.24 -26.92%
P/EPS 2.72 15.31 7.81 23.06 -12.06 -5.57 -6.83 -
EY 36.71 6.53 12.81 4.34 -8.29 -17.95 -14.63 -
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.94 0.90 1.05 0.96 0.99 0.95 -6.42%

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