[HUATLAI] QoQ 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- -1.38%
YoY- -38.56%
Quarter Report
Latest QR
Upcoming QR
HUATLAI's Result
HUATLAI's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 28,687 19,271 18,429 19,944 21,089 17,629 15,295 51.91%
PBT 1,120 1,267 1,174 1,444 1,002 1,442 1,636 -22.26%
Tax -952 -350 -200 -300 158 -13 -63 508.20%
NP 168 917 974 1,144 1,160 1,429 1,573 -77.39%
-
NP to SH 168 917 974 1,144 1,160 1,429 1,573 -77.39%
-
Tax Rate 85.00% 27.62% 17.04% 20.78% -15.77% 0.90% 3.85% -
Total Cost 28,519 18,354 17,455 18,800 19,929 16,200 13,722 62.64%
-
Net Worth 50,344 64,139 63,934 63,221 71,499 62,911 59,782 -10.79%
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 50,344 64,139 63,934 63,221 71,499 62,911 59,782 -10.79%
NOSH 50,344 50,109 49,948 50,175 50,000 44,937 42,398 12.09%
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 0.59% 4.76% 5.29% 5.74% 5.50% 8.11% 10.28% -
ROE 0.33% 1.43% 1.52% 1.81% 1.62% 2.27% 2.63% -
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 56.98 38.46 36.90 39.75 42.18 39.23 36.07 35.52%
EPS 0.34 1.83 1.95 2.28 2.32 3.18 3.71 -79.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.28 1.28 1.26 1.43 1.40 1.41 -20.42%
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 36.77 24.70 23.62 25.56 27.03 22.60 19.60 51.93%
EPS 0.22 1.18 1.25 1.47 1.49 1.83 2.02 -77.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6453 0.8221 0.8195 0.8103 0.9164 0.8064 0.7663 -10.79%
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 2.72 3.15 3.31 2.82 2.56 2.85 0.00 -
P/EPS 464.49 66.12 62.56 49.12 46.55 35.22 0.00 -
EY 0.22 1.51 1.60 2.04 2.15 2.84 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 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 2.35 4.39 3.47 3.07 2.66 3.06 3.55 -23.98%
P/EPS 401.56 92.35 65.64 53.51 48.28 37.74 34.50 411.30%
EY 0.25 1.08 1.52 1.87 2.07 2.65 2.90 -80.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.32 1.00 0.97 0.78 0.86 0.91 29.34%

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