[HUATLAI] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[HUATLAI] HUAT LAI RESOURCES BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 1.64%
YoY- 130.32%
Quarter Report
Latest QR
Upcoming QR
HUATLAI's Result
HUATLAI's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 502,138 330,860 167,067 611,784 450,526 286,453 134,125 140.91%
PBT 43,671 28,558 16,607 30,342 23,680 1,981 -9,126 -
Tax -5,025 -4,112 0 -5,750 -349 -82 -81 1463.18%
NP 38,646 24,446 16,607 24,592 23,331 1,899 -9,207 -
-
NP to SH 36,914 23,267 15,430 23,757 23,373 2,874 -8,283 -
-
Tax Rate 11.51% 14.40% 0.00% 18.95% 1.47% 4.14% - -
Total Cost 463,492 306,414 150,460 587,192 427,195 284,554 143,332 118.51%
-
Net Worth 190,310 123,589 119,517 99,855 100,180 138,130 81,642 75.71%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 61 23 - 5,028 2,116 - - -
Div Payout % 0.17% 0.10% - 21.17% 9.06% - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 190,310 123,589 119,517 99,855 100,180 138,130 81,642 75.71%
NOSH 77,048 76,763 76,613 71,838 70,549 111,395 74,220 2.52%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 7.70% 7.39% 9.94% 4.02% 5.18% 0.66% -6.86% -
ROE 19.40% 18.83% 12.91% 23.79% 23.33% 2.08% -10.15% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 651.72 431.01 218.06 851.61 638.60 257.15 180.71 134.98%
EPS 47.91 30.31 20.14 33.07 33.13 2.58 -11.16 -
DPS 0.08 0.03 0.00 7.00 3.00 0.00 0.00 -
NAPS 2.47 1.61 1.56 1.39 1.42 1.24 1.10 71.39%
Adjusted Per Share Value based on latest NOSH - 75,294
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 643.61 424.08 214.14 784.15 577.46 367.16 171.91 140.91%
EPS 47.31 29.82 19.78 30.45 29.96 3.68 -10.62 -
DPS 0.08 0.03 0.00 6.45 2.71 0.00 0.00 -
NAPS 2.4393 1.5841 1.5319 1.2799 1.2841 1.7705 1.0464 75.72%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.95 2.00 1.26 1.48 1.13 0.68 0.50 -
P/RPS 0.30 0.46 0.58 0.17 0.18 0.26 0.28 4.70%
P/EPS 4.07 6.60 6.26 4.48 3.41 26.36 -4.48 -
EY 24.57 15.16 15.98 22.34 29.32 3.79 -22.32 -
DY 0.04 0.02 0.00 4.73 2.65 0.00 0.00 -
P/NAPS 0.79 1.24 0.81 1.06 0.80 0.55 0.45 45.47%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 25/08/11 09/05/11 28/02/11 15/11/10 09/08/10 26/05/10 -
Price 2.25 2.29 1.50 1.40 1.44 0.89 0.45 -
P/RPS 0.35 0.53 0.69 0.16 0.23 0.35 0.25 25.12%
P/EPS 4.70 7.56 7.45 4.23 4.35 34.50 -4.03 -
EY 21.29 13.24 13.43 23.62 23.01 2.90 -24.80 -
DY 0.04 0.01 0.00 5.00 2.08 0.00 0.00 -
P/NAPS 0.91 1.42 0.96 1.01 1.01 0.72 0.41 70.07%

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