[HUATLAI] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[HUATLAI] HUAT LAI RESOURCES BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 57.62%
YoY- -787.22%
Quarter Report
Latest QR
Upcoming QR
HUATLAI's Result
HUATLAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 454,890 445,052 443,737 439,420 395,060 379,252 309,436 29.31%
PBT 4,926 -12,444 -13,096 -9,881 -23,598 -33,528 3,613 22.97%
Tax -200 -192 535 -209 -210 -216 -1,494 -73.86%
NP 4,726 -12,636 -12,561 -10,090 -23,808 -33,744 2,119 70.78%
-
NP to SH 4,726 -12,636 -12,561 -10,090 -23,808 -33,744 2,119 70.78%
-
Tax Rate 4.06% - - - - - 41.35% -
Total Cost 450,164 457,688 456,298 449,510 418,868 412,996 307,317 29.01%
-
Net Worth 90,635 84,801 88,119 93,304 88,777 92,005 101,663 -7.37%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 90,635 84,801 88,119 93,304 88,777 92,005 101,663 -7.37%
NOSH 64,739 64,733 64,793 64,794 64,801 64,792 64,753 -0.01%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 1.04% -2.84% -2.83% -2.30% -6.03% -8.90% 0.68% -
ROE 5.21% -14.90% -14.25% -10.81% -26.82% -36.68% 2.08% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 702.64 687.51 684.85 678.17 609.65 585.33 477.87 29.33%
EPS 7.30 -19.52 -19.38 -15.57 -36.74 -52.08 3.27 70.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.31 1.36 1.44 1.37 1.42 1.57 -7.36%
Adjusted Per Share Value based on latest NOSH - 64,813
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 583.05 570.44 568.76 563.22 506.37 486.10 396.62 29.31%
EPS 6.06 -16.20 -16.10 -12.93 -30.52 -43.25 2.72 70.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1617 1.0869 1.1295 1.1959 1.1379 1.1793 1.3031 -7.37%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.72 0.46 0.47 0.47 0.49 0.50 0.53 -
P/RPS 0.10 0.07 0.07 0.07 0.08 0.09 0.11 -6.16%
P/EPS 9.86 -2.36 -2.42 -3.02 -1.33 -0.96 16.20 -28.20%
EY 10.14 -42.43 -41.25 -33.13 -74.98 -104.16 6.17 39.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.35 0.35 0.33 0.36 0.35 0.34 31.06%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 29/05/09 27/02/09 26/11/08 27/08/08 29/05/08 28/02/08 -
Price 0.45 0.73 0.50 0.58 0.47 0.50 0.54 -
P/RPS 0.06 0.11 0.07 0.09 0.08 0.09 0.11 -33.26%
P/EPS 6.16 -3.74 -2.58 -3.72 -1.28 -0.96 16.50 -48.18%
EY 16.22 -26.74 -38.77 -26.85 -78.17 -104.16 6.06 92.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.56 0.37 0.40 0.34 0.35 0.34 -3.96%

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