[HUATLAI] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[HUATLAI] HUAT LAI RESOURCES BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -180.3%
YoY- -162.2%
Quarter Report
Latest QR
Upcoming QR
HUATLAI's Result
HUATLAI's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 611,784 450,526 286,453 134,125 501,216 369,230 227,445 93.06%
PBT 30,342 23,680 1,981 -9,126 9,470 8,043 2,463 430.96%
Tax -5,750 -349 -82 -81 931 -154 -100 1378.79%
NP 24,592 23,331 1,899 -9,207 10,401 7,889 2,363 374.64%
-
NP to SH 23,757 23,373 2,874 -8,283 10,315 7,792 2,363 363.86%
-
Tax Rate 18.95% 1.47% 4.14% - -9.83% 1.91% 4.06% -
Total Cost 587,192 427,195 284,554 143,332 490,815 361,341 225,082 89.17%
-
Net Worth 99,855 100,180 138,130 81,642 98,309 94,758 90,635 6.65%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 5,028 2,116 - - - - - -
Div Payout % 21.17% 9.06% - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 99,855 100,180 138,130 81,642 98,309 94,758 90,635 6.65%
NOSH 71,838 70,549 111,395 74,220 64,254 64,026 64,739 7.16%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 4.02% 5.18% 0.66% -6.86% 2.08% 2.14% 1.04% -
ROE 23.79% 23.33% 2.08% -10.15% 10.49% 8.22% 2.61% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 851.61 638.60 257.15 180.71 780.05 576.68 351.32 80.15%
EPS 33.07 33.13 2.58 -11.16 15.92 12.17 3.65 332.86%
DPS 7.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.42 1.24 1.10 1.53 1.48 1.40 -0.47%
Adjusted Per Share Value based on latest NOSH - 74,220
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 784.15 577.46 367.16 171.91 642.43 473.26 291.53 93.06%
EPS 30.45 29.96 3.68 -10.62 13.22 9.99 3.03 363.73%
DPS 6.45 2.71 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2799 1.2841 1.7705 1.0464 1.2601 1.2146 1.1617 6.65%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.48 1.13 0.68 0.50 0.56 0.45 0.72 -
P/RPS 0.17 0.18 0.26 0.28 0.07 0.08 0.20 -10.24%
P/EPS 4.48 3.41 26.36 -4.48 3.49 3.70 19.73 -62.68%
EY 22.34 29.32 3.79 -22.32 28.67 27.04 5.07 168.04%
DY 4.73 2.65 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.80 0.55 0.45 0.37 0.30 0.51 62.64%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 15/11/10 09/08/10 26/05/10 25/02/10 30/11/09 27/08/09 -
Price 1.40 1.44 0.89 0.45 0.55 0.49 0.45 -
P/RPS 0.16 0.23 0.35 0.25 0.07 0.08 0.13 14.80%
P/EPS 4.23 4.35 34.50 -4.03 3.43 4.03 12.33 -50.89%
EY 23.62 23.01 2.90 -24.80 29.19 24.84 8.11 103.54%
DY 5.00 2.08 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.01 0.72 0.41 0.36 0.33 0.32 114.71%

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