[HUATLAI] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[HUATLAI] HUAT LAI RESOURCES BHD
Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -41.11%
YoY- -38.77%
Quarter Report
Latest QR
Upcoming QR
HUATLAI's Result
HUATLAI's Financial Summary
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 330,860 286,453 227,445 197,530 131,392 102,176 99,975 22.06%
PBT 28,558 1,981 2,463 -11,799 -8,577 -6,455 9,096 20.99%
Tax -4,112 -82 -100 -105 -1 -49 -1,357 20.28%
NP 24,446 1,899 2,363 -11,904 -8,578 -6,504 7,739 21.11%
-
NP to SH 23,267 2,874 2,363 -11,904 -8,578 -6,504 7,248 21.44%
-
Tax Rate 14.40% 4.14% 4.06% - - - 14.92% -
Total Cost 306,414 284,554 225,082 209,434 139,970 108,680 92,236 22.14%
-
Net Worth 123,589 138,130 90,635 88,777 89,408 85,612 88,636 5.69%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 23 - - - - - - -
Div Payout % 0.10% - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 123,589 138,130 90,635 88,777 89,408 85,612 88,636 5.69%
NOSH 76,763 111,395 64,739 64,801 64,788 63,889 56,099 5.36%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 7.39% 0.66% 1.04% -6.03% -6.53% -6.37% 7.74% -
ROE 18.83% 2.08% 2.61% -13.41% -9.59% -7.60% 8.18% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 431.01 257.15 351.32 304.82 202.80 159.92 178.21 15.85%
EPS 30.31 2.58 3.65 -18.37 -13.24 -10.18 12.92 15.26%
DPS 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.24 1.40 1.37 1.38 1.34 1.58 0.31%
Adjusted Per Share Value based on latest NOSH - 64,822
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 424.08 367.16 291.53 253.18 168.41 130.96 128.14 22.06%
EPS 29.82 3.68 3.03 -15.26 -10.99 -8.34 9.29 21.44%
DPS 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5841 1.7705 1.1617 1.1379 1.146 1.0973 1.1361 5.69%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 2.00 0.68 0.72 0.49 0.59 0.67 0.77 -
P/RPS 0.46 0.26 0.20 0.16 0.29 0.42 0.43 1.12%
P/EPS 6.60 26.36 19.73 -2.67 -4.46 -6.58 5.96 1.71%
EY 15.16 3.79 5.07 -37.49 -22.44 -15.19 16.78 -1.67%
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 0.55 0.51 0.36 0.43 0.50 0.49 16.72%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 25/08/11 09/08/10 27/08/09 27/08/08 29/08/07 28/08/06 26/08/05 -
Price 2.29 0.89 0.45 0.47 0.55 0.63 0.80 -
P/RPS 0.53 0.35 0.13 0.15 0.27 0.39 0.45 2.76%
P/EPS 7.56 34.50 12.33 -2.56 -4.15 -6.19 6.19 3.38%
EY 13.24 2.90 8.11 -39.09 -24.07 -16.16 16.15 -3.25%
DY 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 0.72 0.32 0.34 0.40 0.47 0.51 18.60%

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