[HUATLAI] QoQ Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[HUATLAI] HUAT LAI RESOURCES BHD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 107.86%
YoY- 120.37%
Quarter Report
Latest QR
Upcoming QR
HUATLAI's Result
HUATLAI's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 394,835 1,468,432 1,134,916 720,524 369,103 1,246,637 916,868 -42.94%
PBT 17,567 47,254 67,045 51,351 27,051 33,971 38,592 -40.79%
Tax -1,027 -7,903 -2,440 -639 -639 -5,144 -1,430 -19.78%
NP 16,540 39,351 64,605 50,712 26,412 28,827 37,162 -41.67%
-
NP to SH 16,656 37,217 62,088 48,987 23,567 23,860 33,451 -37.15%
-
Tax Rate 5.85% 16.72% 3.64% 1.24% 2.36% 15.14% 3.71% -
Total Cost 378,295 1,429,081 1,070,311 669,812 342,691 1,217,810 879,706 -42.99%
-
Net Worth 239,503 222,958 244,704 231,416 208,791 187,549 196,038 14.26%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 239,503 222,958 244,704 231,416 208,791 187,549 196,038 14.26%
NOSH 78,014 77,957 77,931 77,917 77,907 77,821 77,793 0.18%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 4.19% 2.68% 5.69% 7.04% 7.16% 2.31% 4.05% -
ROE 6.95% 16.69% 25.37% 21.17% 11.29% 12.72% 17.06% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 506.11 1,883.63 1,456.30 924.72 473.77 1,601.92 1,178.60 -43.05%
EPS 21.35 47.74 79.67 62.87 30.25 30.66 43.00 -37.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.07 2.86 3.14 2.97 2.68 2.41 2.52 14.05%
Adjusted Per Share Value based on latest NOSH - 77,927
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 506.08 1,882.15 1,454.67 923.53 473.10 1,597.87 1,175.19 -42.94%
EPS 21.35 47.70 79.58 62.79 30.21 30.58 42.88 -37.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0698 2.8578 3.1365 2.9662 2.6762 2.4039 2.5127 14.26%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 4.08 4.36 3.00 3.45 3.10 2.85 3.20 -
P/RPS 0.81 0.23 0.21 0.37 0.65 0.18 0.27 107.86%
P/EPS 19.11 9.13 3.77 5.49 10.25 9.30 7.44 87.44%
EY 5.23 10.95 26.56 18.22 9.76 10.76 13.44 -46.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.52 0.96 1.16 1.16 1.18 1.27 3.12%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 26/02/16 18/11/15 27/08/15 26/05/15 26/02/15 21/11/14 -
Price 4.00 4.61 4.72 3.00 3.00 3.22 3.00 -
P/RPS 0.79 0.24 0.32 0.32 0.63 0.20 0.25 115.18%
P/EPS 18.74 9.66 5.92 4.77 9.92 10.50 6.98 93.05%
EY 5.34 10.36 16.88 20.96 10.08 9.52 14.33 -48.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.61 1.50 1.01 1.12 1.34 1.19 6.06%

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