[HUATLAI] YoY Quarter Result on 31-Dec-2008 [#4]

Stock
[HUATLAI] HUAT LAI RESOURCES BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -215.15%
YoY- -268.0%
Quarter Report
Latest QR
Upcoming QR
HUATLAI's Result
HUATLAI's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 166,901 161,258 131,986 119,630 93,193 65,552 49,146 22.58%
PBT -2,722 6,662 1,427 -6,319 4,658 -2,346 1,024 -
Tax 665 -5,401 1,085 1,326 -1,686 3,500 -436 -
NP -2,057 1,261 2,512 -4,993 2,972 1,154 588 -
-
NP to SH -2,432 384 2,523 -4,993 2,972 1,154 588 -
-
Tax Rate - 81.07% -76.03% - 36.20% - 42.58% -
Total Cost 168,958 159,997 129,474 124,623 90,221 64,398 48,558 23.08%
-
Net Worth 186,479 104,658 99,684 89,412 64,852 64,687 58,955 21.14%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 15 3,011 - - - - - -
Div Payout % 0.00% 784.31% - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 186,479 104,658 99,684 89,412 64,852 64,687 58,955 21.14%
NOSH 77,699 75,294 65,153 64,791 64,852 64,687 58,955 4.70%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin -1.23% 0.78% 1.90% -4.17% 3.19% 1.76% 1.20% -
ROE -1.30% 0.37% 2.53% -5.58% 4.58% 1.78% 1.00% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 214.80 214.17 202.58 184.64 143.70 101.34 83.36 17.07%
EPS -3.13 0.51 3.90 -7.71 4.59 1.78 1.00 -
DPS 0.02 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.40 1.39 1.53 1.38 1.00 1.00 1.00 15.70%
Adjusted Per Share Value based on latest NOSH - 64,791
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 213.92 206.69 169.17 153.34 119.45 84.02 62.99 22.59%
EPS -3.12 0.49 3.23 -6.40 3.81 1.48 0.75 -
DPS 0.02 3.86 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3902 1.3415 1.2777 1.146 0.8312 0.8291 0.7557 21.14%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 2.31 1.48 0.56 0.47 0.53 0.63 0.90 -
P/RPS 1.08 0.69 0.28 0.25 0.37 0.62 1.08 0.00%
P/EPS -73.80 290.20 14.46 -6.10 11.57 35.31 90.24 -
EY -1.35 0.34 6.92 -16.40 8.65 2.83 1.11 -
DY 0.01 2.70 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.06 0.37 0.34 0.53 0.63 0.90 1.08%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 27/02/12 28/02/11 25/02/10 27/02/09 28/02/08 26/02/07 28/02/06 -
Price 2.52 1.40 0.55 0.50 0.54 0.68 0.75 -
P/RPS 1.17 0.65 0.27 0.27 0.38 0.67 0.90 4.46%
P/EPS -80.51 274.51 14.20 -6.49 11.78 38.12 75.20 -
EY -1.24 0.36 7.04 -15.41 8.49 2.62 1.33 -
DY 0.01 2.86 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.01 0.36 0.36 0.54 0.68 0.75 5.76%

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