[HUATLAI] QoQ Quarter Result on 30-Jun-2011 [#2]

Stock
[HUATLAI] HUAT LAI RESOURCES BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -49.21%
YoY- -29.76%
Quarter Report
Latest QR
Upcoming QR
HUATLAI's Result
HUATLAI's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 155,871 166,901 171,278 163,793 167,067 161,258 164,073 -3.35%
PBT -6,198 -2,722 15,113 11,951 16,607 6,662 21,699 -
Tax 0 665 -913 -4,112 0 -5,401 -267 -
NP -6,198 -2,057 14,200 7,839 16,607 1,261 21,432 -
-
NP to SH -5,398 -2,432 13,647 7,837 15,430 384 20,499 -
-
Tax Rate - - 6.04% 34.41% 0.00% 81.07% 1.23% -
Total Cost 162,069 168,958 157,078 155,954 150,460 159,997 142,641 8.87%
-
Net Worth 180,451 186,479 191,741 123,823 119,517 104,658 107,769 40.96%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 15 23 23 - 3,011 2,276 -
Div Payout % - 0.00% 0.17% 0.29% - 784.31% 11.11% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 180,451 186,479 191,741 123,823 119,517 104,658 107,769 40.96%
NOSH 77,780 77,699 77,627 76,908 76,613 75,294 75,894 1.64%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -3.98% -1.23% 8.29% 4.79% 9.94% 0.78% 13.06% -
ROE -2.99% -1.30% 7.12% 6.33% 12.91% 0.37% 19.02% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 200.40 214.80 220.64 212.97 218.06 214.17 216.19 -4.92%
EPS -6.94 -3.13 17.58 10.19 20.14 0.51 27.01 -
DPS 0.00 0.02 0.03 0.03 0.00 4.00 3.00 -
NAPS 2.32 2.40 2.47 1.61 1.56 1.39 1.42 38.67%
Adjusted Per Share Value based on latest NOSH - 76,908
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 199.79 213.92 219.53 209.94 214.14 206.69 210.30 -3.35%
EPS -6.92 -3.12 17.49 10.05 19.78 0.49 26.27 -
DPS 0.00 0.02 0.03 0.03 0.00 3.86 2.92 -
NAPS 2.3129 2.3902 2.4576 1.5871 1.5319 1.3415 1.3813 40.96%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 2.07 2.31 1.95 2.00 1.26 1.48 1.13 -
P/RPS 1.03 1.08 0.88 0.94 0.58 0.69 0.52 57.65%
P/EPS -29.83 -73.80 11.09 19.63 6.26 290.20 4.18 -
EY -3.35 -1.35 9.02 5.10 15.98 0.34 23.90 -
DY 0.00 0.01 0.02 0.02 0.00 2.70 2.65 -
P/NAPS 0.89 0.96 0.79 1.24 0.81 1.06 0.80 7.35%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 27/02/12 25/11/11 25/08/11 09/05/11 28/02/11 15/11/10 -
Price 2.05 2.52 2.25 2.29 1.50 1.40 1.44 -
P/RPS 1.02 1.17 1.02 1.08 0.69 0.65 0.67 32.30%
P/EPS -29.54 -80.51 12.80 22.47 7.45 274.51 5.33 -
EY -3.39 -1.24 7.81 4.45 13.43 0.36 18.76 -
DY 0.00 0.01 0.01 0.01 0.00 2.86 2.08 -
P/NAPS 0.88 1.05 0.91 1.42 0.96 1.01 1.01 -8.76%

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