[HUATLAI] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[HUATLAI] HUAT LAI RESOURCES BHD
Announcement Date
11-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 64.32%
YoY- 208.66%
Quarter Report
Latest QR
Upcoming QR
HUATLAI's Result
HUATLAI's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 325,775 261,694 261,099 248,370 219,995 204,916 178,191 49.68%
PBT 8,903 15,637 -4,292 11,678 7,565 -3,085 -16,230 -
Tax 0 0 -3,108 0 0 -275 5,391 -
NP 8,903 15,637 -7,400 11,678 7,565 -3,360 -10,839 -
-
NP to SH 8,233 13,996 -4,784 11,233 6,836 -3,126 -10,614 -
-
Tax Rate 0.00% 0.00% - 0.00% 0.00% - - -
Total Cost 316,872 246,057 268,499 236,692 212,430 208,276 189,030 41.24%
-
Net Worth 185,981 178,159 165,689 172,695 162,539 157,077 160,227 10.47%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 31 31 - - - -
Div Payout % - - 0.00% 0.28% - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 185,981 178,159 165,689 172,695 162,539 157,077 160,227 10.47%
NOSH 77,816 77,798 77,788 77,790 77,770 77,761 77,780 0.03%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 2.73% 5.98% -2.83% 4.70% 3.44% -1.64% -6.08% -
ROE 4.43% 7.86% -2.89% 6.50% 4.21% -1.99% -6.62% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 418.64 336.37 335.65 319.28 282.88 263.52 229.10 49.63%
EPS 10.58 17.99 -6.15 14.44 8.79 -4.02 -13.65 -
DPS 0.00 0.00 0.04 0.04 0.00 0.00 0.00 -
NAPS 2.39 2.29 2.13 2.22 2.09 2.02 2.06 10.44%
Adjusted Per Share Value based on latest NOSH - 77,790
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 417.56 335.42 334.66 318.35 281.98 262.65 228.40 49.67%
EPS 10.55 17.94 -6.13 14.40 8.76 -4.01 -13.60 -
DPS 0.00 0.00 0.04 0.04 0.00 0.00 0.00 -
NAPS 2.3838 2.2835 2.1237 2.2135 2.0833 2.0133 2.0537 10.47%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.16 2.00 2.00 1.96 1.96 1.95 2.02 -
P/RPS 0.52 0.59 0.60 0.61 0.69 0.74 0.88 -29.65%
P/EPS 20.42 11.12 -32.52 13.57 22.30 -48.51 -14.80 -
EY 4.90 9.00 -3.08 7.37 4.48 -2.06 -6.76 -
DY 0.00 0.00 0.02 0.02 0.00 0.00 0.00 -
P/NAPS 0.90 0.87 0.94 0.88 0.94 0.97 0.98 -5.53%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 20/05/14 26/02/14 11/11/13 21/08/13 29/05/13 28/02/13 -
Price 2.60 1.96 2.00 2.00 2.20 1.94 2.02 -
P/RPS 0.62 0.58 0.60 0.63 0.78 0.74 0.88 -20.87%
P/EPS 24.57 10.89 -32.52 13.85 25.03 -48.26 -14.80 -
EY 4.07 9.18 -3.08 7.22 4.00 -2.07 -6.76 -
DY 0.00 0.00 0.02 0.02 0.00 0.00 0.00 -
P/NAPS 1.09 0.86 0.94 0.90 1.05 0.96 0.98 7.37%

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