[HUATLAI] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[HUATLAI] HUAT LAI RESOURCES BHD
Announcement Date
26-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 83.62%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HUATLAI's Result
HUATLAI's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 73,957 69,916 48,827 31,198 15,903 0 -
PBT 5,524 6,092 5,090 3,648 2,012 0 -
Tax -1,412 -1,555 -1,091 -767 -443 0 -
NP 4,112 4,537 3,999 2,881 1,569 0 -
-
NP to SH 4,112 4,537 3,999 2,881 1,569 0 -
-
Tax Rate 25.56% 25.53% 21.43% 21.03% 22.02% - -
Total Cost 69,845 65,379 44,828 28,317 14,334 0 -
-
Net Worth 63,221 50,000 44,937 42,398 42,414 0 -
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 63,221 50,000 44,937 42,398 42,414 0 -
NOSH 50,175 50,000 44,937 42,398 42,414 0 -
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 5.56% 6.49% 8.19% 9.23% 9.87% 0.00% -
ROE 6.50% 9.07% 8.90% 6.79% 3.70% 0.00% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 147.40 139.83 108.66 73.58 37.49 0.00 -
EPS 8.20 9.07 8.90 6.79 3.70 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.00 1.00 1.00 1.00 1.38 -7.03%
Adjusted Per Share Value based on latest NOSH - 42,398
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 94.79 89.61 62.58 39.99 20.38 0.00 -
EPS 5.27 5.82 5.13 3.69 2.01 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8103 0.6409 0.576 0.5434 0.5436 1.38 -34.76%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 31/03/03 31/12/02 30/09/02 - - - -
Price 1.12 1.08 1.12 0.00 0.00 0.00 -
P/RPS 0.76 0.77 1.03 0.00 0.00 0.00 -
P/EPS 13.67 11.90 12.59 0.00 0.00 0.00 -
EY 7.32 8.40 7.95 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.08 1.12 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/05/03 28/02/03 - - - - -
Price 1.22 1.12 0.00 0.00 0.00 0.00 -
P/RPS 0.83 0.80 0.00 0.00 0.00 0.00 -
P/EPS 14.89 12.34 0.00 0.00 0.00 0.00 -
EY 6.72 8.10 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.12 0.00 0.00 0.00 0.00 -

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