[HUATLAI] QoQ Quarter Result on 31-Dec-2014 [#4]

Stock
[HUATLAI] HUAT LAI RESOURCES BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -185.47%
YoY- -100.48%
Quarter Report
Latest QR
Upcoming QR
HUATLAI's Result
HUATLAI's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 414,392 351,421 369,103 324,871 329,399 325,775 261,694 35.81%
PBT 15,694 24,300 27,051 -4,649 14,052 8,903 15,637 0.24%
Tax -1,801 0 -639 -3,686 -1,430 0 0 -
NP 13,893 24,300 26,412 -8,335 12,622 8,903 15,637 -7.57%
-
NP to SH 13,101 25,420 23,567 -9,591 11,222 8,233 13,996 -4.30%
-
Tax Rate 11.48% 0.00% 2.36% - 10.18% 0.00% 0.00% -
Total Cost 400,499 327,121 342,691 333,206 316,777 316,872 246,057 38.32%
-
Net Worth 244,718 231,445 208,791 187,616 196,112 185,981 178,159 23.54%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 244,718 231,445 208,791 187,616 196,112 185,981 178,159 23.54%
NOSH 77,935 77,927 77,907 77,849 77,822 77,816 77,798 0.11%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 3.35% 6.91% 7.16% -2.57% 3.83% 2.73% 5.98% -
ROE 5.35% 10.98% 11.29% -5.11% 5.72% 4.43% 7.86% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 531.71 450.96 473.77 417.31 423.27 418.64 336.37 35.65%
EPS 16.81 32.62 30.25 -12.32 14.42 10.58 17.99 -4.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.14 2.97 2.68 2.41 2.52 2.39 2.29 23.39%
Adjusted Per Share Value based on latest NOSH - 77,849
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 531.14 450.43 473.10 416.40 422.21 417.56 335.42 35.81%
EPS 16.79 32.58 30.21 -12.29 14.38 10.55 17.94 -4.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1367 2.9665 2.6762 2.4048 2.5137 2.3838 2.2835 23.54%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 3.00 3.45 3.10 2.85 3.20 2.16 2.00 -
P/RPS 0.56 0.77 0.65 0.68 0.76 0.52 0.59 -3.41%
P/EPS 17.85 10.58 10.25 -23.13 22.19 20.42 11.12 37.05%
EY 5.60 9.46 9.76 -4.32 4.51 4.90 9.00 -27.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.16 1.16 1.18 1.27 0.90 0.87 6.77%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 18/11/15 27/08/15 26/05/15 26/02/15 21/11/14 28/08/14 20/05/14 -
Price 4.72 3.00 3.00 3.22 3.00 2.60 1.96 -
P/RPS 0.89 0.67 0.63 0.77 0.71 0.62 0.58 33.00%
P/EPS 28.08 9.20 9.92 -26.14 20.80 24.57 10.89 87.92%
EY 3.56 10.87 10.08 -3.83 4.81 4.07 9.18 -46.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.01 1.12 1.34 1.19 1.09 0.86 44.84%

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