[HUATLAI] YoY Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[HUATLAI] HUAT LAI RESOURCES BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 36.42%
YoY- -787.22%
Quarter Report
Latest QR
Upcoming QR
HUATLAI's Result
HUATLAI's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 502,138 450,526 369,230 329,565 216,243 154,701 151,766 22.05%
PBT 43,671 23,680 8,043 -7,411 -1,045 -9,840 12,242 23.59%
Tax -5,025 -349 -154 -157 192 -277 -2,092 15.71%
NP 38,646 23,331 7,889 -7,568 -853 -10,117 10,150 24.94%
-
NP to SH 36,914 23,373 7,792 -7,568 -853 -10,117 9,659 25.02%
-
Tax Rate 11.51% 1.47% 1.91% - - - 17.09% -
Total Cost 463,492 427,195 361,341 337,133 217,096 164,818 141,616 21.83%
-
Net Worth 190,310 100,180 94,758 93,304 96,931 96,230 89,824 13.32%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 61 2,116 - - - - - -
Div Payout % 0.17% 9.06% - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 190,310 100,180 94,758 93,304 96,931 96,230 89,824 13.32%
NOSH 77,048 70,549 64,026 64,794 64,621 64,153 56,851 5.19%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 7.70% 5.18% 2.14% -2.30% -0.39% -6.54% 6.69% -
ROE 19.40% 23.33% 8.22% -8.11% -0.88% -10.51% 10.75% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 651.72 638.60 576.68 508.63 334.63 241.14 266.95 16.03%
EPS 47.91 33.13 12.17 -11.68 -1.32 -15.77 16.99 18.85%
DPS 0.08 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.47 1.42 1.48 1.44 1.50 1.50 1.58 7.72%
Adjusted Per Share Value based on latest NOSH - 64,813
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 643.61 577.46 473.26 422.42 277.17 198.29 194.53 22.05%
EPS 47.31 29.96 9.99 -9.70 -1.09 -12.97 12.38 25.02%
DPS 0.08 2.71 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4393 1.2841 1.2146 1.1959 1.2424 1.2334 1.1513 13.32%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.95 1.13 0.45 0.47 0.53 0.64 0.84 -
P/RPS 0.30 0.18 0.08 0.09 0.16 0.27 0.31 -0.54%
P/EPS 4.07 3.41 3.70 -4.02 -40.15 -4.06 4.94 -3.17%
EY 24.57 29.32 27.04 -24.85 -2.49 -24.64 20.23 3.29%
DY 0.04 2.65 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.80 0.30 0.33 0.35 0.43 0.53 6.87%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 25/11/11 15/11/10 30/11/09 26/11/08 28/11/07 30/11/06 30/11/05 -
Price 2.25 1.44 0.49 0.58 0.52 0.62 0.81 -
P/RPS 0.35 0.23 0.08 0.11 0.16 0.26 0.30 2.60%
P/EPS 4.70 4.35 4.03 -4.97 -39.39 -3.93 4.77 -0.24%
EY 21.29 23.01 24.84 -20.14 -2.54 -25.44 20.98 0.24%
DY 0.04 2.08 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.01 0.33 0.40 0.35 0.41 0.51 10.12%

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