[HUATLAI] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[HUATLAI] HUAT LAI RESOURCES BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -81.01%
YoY- -38.56%
Quarter Report
Latest QR
Upcoming QR
HUATLAI's Result
HUATLAI's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 86,331 57,644 38,373 19,944 69,916 48,827 31,198 96.73%
PBT 5,005 3,885 2,618 1,444 6,092 5,090 3,648 23.40%
Tax -1,802 -850 -500 -300 -68 -226 -213 313.58%
NP 3,203 3,035 2,118 1,144 6,024 4,864 3,435 -4.54%
-
NP to SH 3,203 3,035 2,118 1,144 6,024 4,864 3,435 -4.54%
-
Tax Rate 36.00% 21.88% 19.10% 20.78% 1.12% 4.44% 5.84% -
Total Cost 83,128 54,609 36,255 18,800 63,892 43,963 27,763 107.32%
-
Net Worth 69,041 63,999 63,939 63,221 66,060 62,935 59,868 9.94%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 69,041 63,999 63,939 63,221 66,060 62,935 59,868 9.94%
NOSH 50,030 49,999 49,952 50,175 46,196 44,953 42,459 11.52%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 3.71% 5.27% 5.52% 5.74% 8.62% 9.96% 11.01% -
ROE 4.64% 4.74% 3.31% 1.81% 9.12% 7.73% 5.74% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 172.56 115.29 76.82 39.75 151.35 108.62 73.48 76.40%
EPS 6.41 6.07 4.24 2.28 13.04 10.82 8.09 -14.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.28 1.28 1.26 1.43 1.40 1.41 -1.41%
Adjusted Per Share Value based on latest NOSH - 50,175
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 110.65 73.88 49.18 25.56 89.61 62.58 39.99 96.72%
EPS 4.11 3.89 2.71 1.47 7.72 6.23 4.40 -4.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8849 0.8203 0.8195 0.8103 0.8467 0.8067 0.7674 9.93%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 - -
Price 1.55 1.21 1.22 1.12 1.08 1.12 0.00 -
P/RPS 0.90 1.05 1.59 2.82 0.71 1.03 0.00 -
P/EPS 24.21 19.93 28.77 49.12 8.28 10.35 0.00 -
EY 4.13 5.02 3.48 2.04 12.07 9.66 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.95 0.95 0.89 0.76 0.80 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 25/11/02 26/08/02 -
Price 1.34 1.69 1.28 1.22 1.12 1.20 1.28 -
P/RPS 0.78 1.47 1.67 3.07 0.74 1.10 1.74 -41.34%
P/EPS 20.93 27.84 30.19 53.51 8.59 11.09 15.82 20.45%
EY 4.78 3.59 3.31 1.87 11.64 9.02 6.32 -16.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.32 1.00 0.97 0.78 0.86 0.91 4.33%

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