[HUATLAI] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[HUATLAI] HUAT LAI RESOURCES BHD
Announcement Date
09-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 108.55%
YoY- 534.58%
Quarter Report
Latest QR
Upcoming QR
HUATLAI's Result
HUATLAI's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 644,726 611,784 582,512 560,224 524,078 501,216 488,860 20.28%
PBT 56,075 30,342 25,107 8,988 3,455 9,470 1,724 921.11%
Tax -5,669 -5,750 736 949 898 931 1,172 -
NP 50,406 24,592 25,843 9,937 4,353 10,401 2,896 572.78%
-
NP to SH 47,470 23,757 25,896 10,826 5,191 10,315 2,799 561.24%
-
Tax Rate 10.11% 18.95% -2.93% -10.56% -25.99% -9.83% -67.98% -
Total Cost 594,320 587,192 556,669 550,287 519,725 490,815 485,964 14.37%
-
Net Worth 119,517 104,658 107,769 82,890 81,642 99,684 94,196 17.21%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 5,288 5,288 22 - - - - -
Div Payout % 11.14% 22.26% 0.09% - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 119,517 104,658 107,769 82,890 81,642 99,684 94,196 17.21%
NOSH 76,613 75,294 75,894 82,890 74,220 65,153 63,645 13.17%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 7.82% 4.02% 4.44% 1.77% 0.83% 2.08% 0.59% -
ROE 39.72% 22.70% 24.03% 13.06% 6.36% 10.35% 2.97% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 841.53 812.53 767.53 675.86 706.11 769.29 768.09 6.28%
EPS 61.96 31.55 34.12 13.06 6.99 15.83 4.40 484.08%
DPS 6.90 7.02 0.03 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.39 1.42 1.00 1.10 1.53 1.48 3.57%
Adjusted Per Share Value based on latest NOSH - 82,890
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 826.37 784.15 746.63 718.06 671.73 642.43 626.59 20.28%
EPS 60.84 30.45 33.19 13.88 6.65 13.22 3.59 560.91%
DPS 6.78 6.78 0.03 0.00 0.00 0.00 0.00 -
NAPS 1.5319 1.3415 1.3813 1.0624 1.0464 1.2777 1.2074 17.21%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.26 1.48 1.13 0.68 0.50 0.56 0.45 -
P/RPS 0.15 0.18 0.15 0.10 0.07 0.07 0.06 84.30%
P/EPS 2.03 4.69 3.31 5.21 7.15 3.54 10.23 -66.01%
EY 49.17 21.32 30.20 19.21 13.99 28.27 9.77 193.96%
DY 5.48 4.75 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.06 0.80 0.68 0.45 0.37 0.30 94.01%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 09/05/11 28/02/11 15/11/10 09/08/10 26/05/10 25/02/10 30/11/09 -
Price 1.50 1.40 1.44 0.89 0.45 0.55 0.49 -
P/RPS 0.18 0.17 0.19 0.13 0.06 0.07 0.06 108.14%
P/EPS 2.42 4.44 4.22 6.81 6.43 3.47 11.14 -63.89%
EY 41.31 22.54 23.70 14.67 15.54 28.79 8.98 176.85%
DY 4.60 5.02 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.01 1.01 0.89 0.41 0.36 0.33 103.91%

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