[HUATLAI] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[HUATLAI] HUAT LAI RESOURCES BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -20.85%
YoY- -46.83%
Quarter Report
Latest QR
Upcoming QR
HUATLAI's Result
HUATLAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 128,882 129,762 116,168 86,331 76,858 76,746 79,776 37.56%
PBT -4,561 6,058 -7,276 5,005 5,180 5,236 5,776 -
Tax -756 -1,874 -100 -1,802 -1,133 -1,000 -1,200 -26.44%
NP -5,317 4,184 -7,376 3,203 4,046 4,236 4,576 -
-
NP to SH -5,317 4,184 -7,376 3,203 4,046 4,236 4,576 -
-
Tax Rate - 30.93% - 36.00% 21.87% 19.10% 20.78% -
Total Cost 134,199 125,578 123,544 83,128 72,812 72,510 75,200 46.97%
-
Net Worth 66,008 72,118 67,154 69,041 63,999 63,939 63,221 2.90%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 66,008 72,118 67,154 69,041 63,999 63,939 63,221 2.90%
NOSH 55,006 55,052 55,044 50,030 49,999 49,952 50,175 6.30%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -4.13% 3.22% -6.35% 3.71% 5.27% 5.52% 5.74% -
ROE -8.06% 5.80% -10.98% 4.64% 6.32% 6.63% 7.24% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 234.30 235.71 211.04 172.56 153.72 153.64 158.99 29.40%
EPS -9.67 7.60 -13.40 6.41 8.09 8.48 9.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.31 1.22 1.38 1.28 1.28 1.26 -3.19%
Adjusted Per Share Value based on latest NOSH - 50,344
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 165.19 166.32 148.90 110.65 98.51 98.37 102.25 37.56%
EPS -6.82 5.36 -9.45 4.11 5.19 5.43 5.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8461 0.9244 0.8608 0.8849 0.8203 0.8195 0.8103 2.91%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.90 0.92 1.22 1.55 1.21 1.22 1.12 -
P/RPS 0.38 0.39 0.58 0.90 0.79 0.79 0.70 -33.37%
P/EPS -9.31 12.11 -9.10 24.21 14.95 14.39 12.28 -
EY -10.74 8.26 -10.98 4.13 6.69 6.95 8.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.70 1.00 1.12 0.95 0.95 0.89 -10.75%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 30/08/04 28/05/04 27/02/04 28/11/03 29/08/03 30/05/03 -
Price 0.79 0.80 1.07 1.34 1.69 1.28 1.22 -
P/RPS 0.34 0.34 0.51 0.78 1.10 0.83 0.77 -41.92%
P/EPS -8.17 10.53 -7.99 20.93 20.88 15.09 13.38 -
EY -12.24 9.50 -12.52 4.78 4.79 6.63 7.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.61 0.88 0.97 1.32 1.00 0.97 -22.58%

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