[HUATLAI] YoY Annualized Quarter 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- -0.6%
YoY- 62.55%
Quarter Report
Latest QR
Upcoming QR
HUATLAI's Result
HUATLAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 623,484 668,268 536,500 445,052 379,252 263,436 206,368 20.21%
PBT -24,792 66,428 -36,504 -12,444 -33,528 -19,760 -9,068 18.23%
Tax 0 0 -324 -192 -216 72 -164 -
NP -24,792 66,428 -36,828 -12,636 -33,744 -19,688 -9,232 17.87%
-
NP to SH -21,592 61,720 -33,132 -12,636 -33,744 -19,688 -9,232 15.19%
-
Tax Rate - 0.00% - - - - - -
Total Cost 648,276 601,840 573,328 457,688 412,996 283,124 215,600 20.11%
-
Net Worth 180,451 119,517 81,642 84,801 92,005 92,611 90,285 12.22%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 180,451 119,517 81,642 84,801 92,005 92,611 90,285 12.22%
NOSH 77,780 76,613 74,220 64,733 64,792 64,763 63,581 3.41%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -3.98% 9.94% -6.86% -2.84% -8.90% -7.47% -4.47% -
ROE -11.97% 51.64% -40.58% -14.90% -36.68% -21.26% -10.23% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 801.59 872.26 722.85 687.51 585.33 406.77 324.57 16.24%
EPS -27.76 80.56 -44.64 -19.52 -52.08 -30.40 -14.52 11.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.32 1.56 1.10 1.31 1.42 1.43 1.42 8.51%
Adjusted Per Share Value based on latest NOSH - 64,733
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 799.15 856.55 687.66 570.44 486.10 337.66 264.51 20.21%
EPS -27.68 79.11 -42.47 -16.20 -43.25 -25.23 -11.83 15.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3129 1.5319 1.0464 1.0869 1.1793 1.187 1.1572 12.22%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 2.07 1.26 0.50 0.46 0.50 0.59 0.69 -
P/RPS 0.26 0.14 0.07 0.07 0.09 0.15 0.21 3.62%
P/EPS -7.46 1.56 -1.12 -2.36 -0.96 -1.94 -4.75 7.80%
EY -13.41 63.94 -89.28 -42.43 -104.16 -51.53 -21.04 -7.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.81 0.45 0.35 0.35 0.41 0.49 10.44%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 29/05/12 09/05/11 26/05/10 29/05/09 29/05/08 31/05/07 27/06/06 -
Price 2.05 1.50 0.45 0.73 0.50 0.58 0.67 -
P/RPS 0.26 0.17 0.06 0.11 0.09 0.14 0.21 3.62%
P/EPS -7.38 1.86 -1.01 -3.74 -0.96 -1.91 -4.61 8.15%
EY -13.54 53.71 -99.20 -26.74 -104.16 -52.41 -21.67 -7.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.96 0.41 0.56 0.35 0.41 0.47 11.00%

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