[HUATLAI] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[HUATLAI] HUAT LAI RESOURCES BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 137.4%
YoY- 119.85%
Quarter Report
Latest QR
Upcoming QR
HUATLAI's Result
HUATLAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 645,020 661,720 572,906 454,890 395,060 262,784 204,352 21.09%
PBT -17,820 57,116 3,962 4,926 -23,598 -17,154 -12,910 5.51%
Tax -6 -8,224 -164 -200 -210 -2 -98 -37.19%
NP -17,826 48,892 3,798 4,726 -23,808 -17,156 -13,008 5.38%
-
NP to SH -14,478 46,534 5,748 4,726 -23,808 -17,156 -13,008 1.79%
-
Tax Rate - 14.40% 4.14% 4.06% - - - -
Total Cost 662,846 612,828 569,108 450,164 418,868 279,940 217,360 20.40%
-
Net Worth 178,059 123,589 138,130 90,635 88,777 89,408 85,612 12.96%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - 46 - - - - - -
Div Payout % - 0.10% - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 178,059 123,589 138,130 90,635 88,777 89,408 85,612 12.96%
NOSH 77,755 76,763 111,395 64,739 64,801 64,788 63,889 3.32%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -2.76% 7.39% 0.66% 1.04% -6.03% -6.53% -6.37% -
ROE -8.13% 37.65% 4.16% 5.21% -26.82% -19.19% -15.19% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 829.55 862.02 514.30 702.64 609.65 405.60 319.85 17.19%
EPS -18.62 60.62 5.16 7.30 -36.74 -26.48 -20.36 -1.47%
DPS 0.00 0.06 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.29 1.61 1.24 1.40 1.37 1.38 1.34 9.33%
Adjusted Per Share Value based on latest NOSH - 64,812
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 826.75 848.16 734.32 583.05 506.37 336.82 261.93 21.09%
EPS -18.56 59.64 7.37 6.06 -30.52 -21.99 -16.67 1.80%
DPS 0.00 0.06 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2823 1.5841 1.7705 1.1617 1.1379 1.146 1.0973 12.96%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.06 2.00 0.68 0.72 0.49 0.59 0.67 -
P/RPS 0.25 0.23 0.13 0.10 0.08 0.15 0.21 2.94%
P/EPS -11.06 3.30 13.18 9.86 -1.33 -2.23 -3.29 22.37%
EY -9.04 30.31 7.59 10.14 -74.98 -44.88 -30.39 -18.28%
DY 0.00 0.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.24 0.55 0.51 0.36 0.43 0.50 10.28%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 25/08/11 09/08/10 27/08/09 27/08/08 29/08/07 28/08/06 -
Price 2.10 2.29 0.89 0.45 0.47 0.55 0.63 -
P/RPS 0.25 0.27 0.17 0.06 0.08 0.14 0.20 3.78%
P/EPS -11.28 3.78 17.25 6.16 -1.28 -2.08 -3.09 24.06%
EY -8.87 26.47 5.80 16.22 -78.17 -48.15 -32.32 -19.37%
DY 0.00 0.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.42 0.72 0.32 0.34 0.40 0.47 11.83%

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