[HUATLAI] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[HUATLAI] HUAT LAI RESOURCES BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 42.01%
YoY- -422.15%
Quarter Report
Latest QR
Upcoming QR
HUATLAI's Result
HUATLAI's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 501,216 488,860 479,110 465,645 449,195 422,758 375,574 21.15%
PBT 9,470 1,724 532 -8,459 -13,730 -2,753 391 732.26%
Tax 931 1,172 1,174 1,175 1,169 -1,843 -1,598 -
NP 10,401 2,896 1,706 -7,284 -12,561 -4,596 -1,207 -
-
NP to SH 10,315 2,799 1,706 -7,284 -12,561 -4,596 -1,207 -
-
Tax Rate -9.83% -67.98% -220.68% - - - 408.70% -
Total Cost 490,815 485,964 477,404 472,929 461,756 427,354 376,781 19.21%
-
Net Worth 99,684 94,196 90,737 84,801 89,412 93,330 88,806 7.98%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 99,684 94,196 90,737 84,801 89,412 93,330 88,806 7.98%
NOSH 65,153 63,645 64,812 64,733 64,791 64,813 64,822 0.33%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 2.08% 0.59% 0.36% -1.56% -2.80% -1.09% -0.32% -
ROE 10.35% 2.97% 1.88% -8.59% -14.05% -4.92% -1.36% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 769.29 768.09 739.23 719.33 693.29 652.27 579.39 20.74%
EPS 15.83 4.40 2.63 -11.25 -19.39 -7.09 -1.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.48 1.40 1.31 1.38 1.44 1.37 7.62%
Adjusted Per Share Value based on latest NOSH - 64,733
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 642.43 626.59 614.10 596.84 575.75 541.87 481.39 21.15%
EPS 13.22 3.59 2.19 -9.34 -16.10 -5.89 -1.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2777 1.2074 1.163 1.0869 1.146 1.1963 1.1383 7.98%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.56 0.45 0.72 0.46 0.47 0.47 0.49 -
P/RPS 0.07 0.06 0.10 0.06 0.07 0.07 0.08 -8.49%
P/EPS 3.54 10.23 27.35 -4.09 -2.42 -6.63 -26.32 -
EY 28.27 9.77 3.66 -24.46 -41.25 -15.09 -3.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.30 0.51 0.35 0.34 0.33 0.36 1.83%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 30/11/09 27/08/09 29/05/09 27/02/09 26/11/08 27/08/08 -
Price 0.55 0.49 0.45 0.73 0.50 0.58 0.47 -
P/RPS 0.07 0.06 0.06 0.10 0.07 0.09 0.08 -8.49%
P/EPS 3.47 11.14 17.10 -6.49 -2.58 -8.18 -25.24 -
EY 28.79 8.98 5.85 -15.41 -38.77 -12.23 -3.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.33 0.32 0.56 0.36 0.40 0.34 3.87%

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