[HUATLAI] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[HUATLAI] HUAT LAI RESOURCES BHD
Announcement Date
11-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 64.32%
YoY- 208.66%
Quarter Report
Latest QR
Upcoming QR
HUATLAI's Result
HUATLAI's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 440,963 414,392 329,399 248,370 180,092 171,278 164,073 17.89%
PBT 56,100 15,694 14,052 11,678 -13,025 15,113 21,699 17.13%
Tax -9,136 -1,801 -1,430 0 -8 -913 -267 80.08%
NP 46,964 13,893 12,622 11,678 -13,033 14,200 21,432 13.95%
-
NP to SH 45,165 13,101 11,222 11,233 -10,338 13,647 20,499 14.05%
-
Tax Rate 16.29% 11.48% 10.18% 0.00% - 6.04% 1.23% -
Total Cost 393,999 400,499 316,777 236,692 193,125 157,078 142,641 18.43%
-
Net Worth 471,232 244,718 196,112 172,695 168,672 191,741 107,769 27.84%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 39 - - 31 - 23 2,276 -49.19%
Div Payout % 0.09% - - 0.28% - 0.17% 11.11% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 471,232 244,718 196,112 172,695 168,672 191,741 107,769 27.84%
NOSH 78,018 77,935 77,822 77,790 77,729 77,627 75,894 0.46%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 10.65% 3.35% 3.83% 4.70% -7.24% 8.29% 13.06% -
ROE 9.58% 5.35% 5.72% 6.50% -6.13% 7.12% 19.02% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 565.20 531.71 423.27 319.28 231.69 220.64 216.19 17.35%
EPS 57.89 16.81 14.42 14.44 -13.30 17.58 27.01 13.53%
DPS 0.05 0.00 0.00 0.04 0.00 0.03 3.00 -49.42%
NAPS 6.04 3.14 2.52 2.22 2.17 2.47 1.42 27.26%
Adjusted Per Share Value based on latest NOSH - 77,790
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 565.20 531.14 422.21 318.35 230.83 219.53 210.30 17.89%
EPS 57.89 16.79 14.38 14.40 -13.25 17.49 26.27 14.06%
DPS 0.05 0.00 0.00 0.04 0.00 0.03 2.92 -49.19%
NAPS 6.04 3.1367 2.5137 2.2135 2.162 2.4576 1.3813 27.84%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 4.55 3.00 3.20 1.96 2.08 1.95 1.13 -
P/RPS 0.81 0.56 0.76 0.61 0.90 0.88 0.52 7.65%
P/EPS 7.86 17.85 22.19 13.57 -15.64 11.09 4.18 11.08%
EY 12.72 5.60 4.51 7.37 -6.39 9.02 23.90 -9.96%
DY 0.01 0.00 0.00 0.02 0.00 0.02 2.65 -60.50%
P/NAPS 0.75 0.96 1.27 0.88 0.96 0.79 0.80 -1.06%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 22/11/16 18/11/15 21/11/14 11/11/13 28/11/12 25/11/11 15/11/10 -
Price 4.84 4.72 3.00 2.00 2.06 2.25 1.44 -
P/RPS 0.86 0.89 0.71 0.63 0.89 1.02 0.67 4.24%
P/EPS 8.36 28.08 20.80 13.85 -15.49 12.80 5.33 7.78%
EY 11.96 3.56 4.81 7.22 -6.46 7.81 18.76 -7.22%
DY 0.01 0.00 0.00 0.02 0.00 0.01 2.08 -58.88%
P/NAPS 0.80 1.50 1.19 0.90 0.95 0.91 1.01 -3.80%

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