[HUATLAI] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[HUATLAI] HUAT LAI RESOURCES BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 70.55%
YoY- 42.09%
Quarter Report
Latest QR
Upcoming QR
HUATLAI's Result
HUATLAI's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 261,099 248,370 219,995 204,916 178,191 180,092 166,639 34.79%
PBT -4,292 11,678 7,565 -3,085 -16,230 -13,025 -2,712 35.69%
Tax -3,108 0 0 -275 5,391 -8 -3 10009.91%
NP -7,400 11,678 7,565 -3,360 -10,839 -13,033 -2,715 94.76%
-
NP to SH -4,784 11,233 6,836 -3,126 -10,614 -10,338 -1,841 88.68%
-
Tax Rate - 0.00% 0.00% - - - - -
Total Cost 268,499 236,692 212,430 208,276 189,030 193,125 169,354 35.85%
-
Net Worth 165,689 172,695 162,539 157,077 160,227 168,672 177,885 -4.61%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 31 31 - - - - - -
Div Payout % 0.00% 0.28% - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 165,689 172,695 162,539 157,077 160,227 168,672 177,885 -4.61%
NOSH 77,788 77,790 77,770 77,761 77,780 77,729 77,679 0.09%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -2.83% 4.70% 3.44% -1.64% -6.08% -7.24% -1.63% -
ROE -2.89% 6.50% 4.21% -1.99% -6.62% -6.13% -1.03% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 335.65 319.28 282.88 263.52 229.10 231.69 214.52 34.66%
EPS -6.15 14.44 8.79 -4.02 -13.65 -13.30 -2.37 88.50%
DPS 0.04 0.04 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.13 2.22 2.09 2.02 2.06 2.17 2.29 -4.70%
Adjusted Per Share Value based on latest NOSH - 77,761
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 334.66 318.35 281.98 262.65 228.40 230.83 213.59 34.79%
EPS -6.13 14.40 8.76 -4.01 -13.60 -13.25 -2.36 88.62%
DPS 0.04 0.04 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1237 2.2135 2.0833 2.0133 2.0537 2.162 2.28 -4.61%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.00 1.96 1.96 1.95 2.02 2.08 2.06 -
P/RPS 0.60 0.61 0.69 0.74 0.88 0.90 0.96 -26.83%
P/EPS -32.52 13.57 22.30 -48.51 -14.80 -15.64 -86.92 -47.98%
EY -3.08 7.37 4.48 -2.06 -6.76 -6.39 -1.15 92.51%
DY 0.02 0.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.88 0.94 0.97 0.98 0.96 0.90 2.93%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 11/11/13 21/08/13 29/05/13 28/02/13 28/11/12 28/08/12 -
Price 2.00 2.00 2.20 1.94 2.02 2.06 2.10 -
P/RPS 0.60 0.63 0.78 0.74 0.88 0.89 0.98 -27.83%
P/EPS -32.52 13.85 25.03 -48.26 -14.80 -15.49 -88.61 -48.64%
EY -3.08 7.22 4.00 -2.07 -6.76 -6.46 -1.13 94.76%
DY 0.02 0.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.90 1.05 0.96 0.98 0.95 0.92 1.44%

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