[HUATLAI] YoY Quarter Result on 31-Dec-2014 [#4]

Stock
[HUATLAI] HUAT LAI RESOURCES BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -185.47%
YoY- -100.48%
Quarter Report
Latest QR
Upcoming QR
HUATLAI's Result
HUATLAI's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 333,516 324,871 261,099 178,191 166,901 161,258 131,986 16.69%
PBT -19,791 -4,649 -4,292 -16,230 -2,722 6,662 1,427 -
Tax -5,463 -3,686 -3,108 5,391 665 -5,401 1,085 -
NP -25,254 -8,335 -7,400 -10,839 -2,057 1,261 2,512 -
-
NP to SH -24,871 -9,591 -4,784 -10,614 -2,432 384 2,523 -
-
Tax Rate - - - - - 81.07% -76.03% -
Total Cost 358,770 333,206 268,499 189,030 168,958 159,997 129,474 18.50%
-
Net Worth 223,121 187,616 165,689 160,227 186,479 104,658 99,684 14.36%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - 31 - 15 3,011 - -
Div Payout % - - 0.00% - 0.00% 784.31% - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 223,121 187,616 165,689 160,227 186,479 104,658 99,684 14.36%
NOSH 78,014 77,849 77,788 77,780 77,699 75,294 65,153 3.04%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -7.57% -2.57% -2.83% -6.08% -1.23% 0.78% 1.90% -
ROE -11.15% -5.11% -2.89% -6.62% -1.30% 0.37% 2.53% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 427.51 417.31 335.65 229.10 214.80 214.17 202.58 13.24%
EPS -31.88 -12.32 -6.15 -13.65 -3.13 0.51 3.90 -
DPS 0.00 0.00 0.04 0.00 0.02 4.00 0.00 -
NAPS 2.86 2.41 2.13 2.06 2.40 1.39 1.53 10.98%
Adjusted Per Share Value based on latest NOSH - 77,849
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 427.48 416.40 334.66 228.40 213.92 206.69 169.17 16.69%
EPS -31.88 -12.29 -6.13 -13.60 -3.12 0.49 3.23 -
DPS 0.00 0.00 0.04 0.00 0.02 3.86 0.00 -
NAPS 2.8598 2.4048 2.1237 2.0537 2.3902 1.3415 1.2777 14.36%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 4.36 2.85 2.00 2.02 2.31 1.48 0.56 -
P/RPS 1.02 0.68 0.60 0.88 1.08 0.69 0.28 24.03%
P/EPS -13.68 -23.13 -32.52 -14.80 -73.80 290.20 14.46 -
EY -7.31 -4.32 -3.08 -6.76 -1.35 0.34 6.92 -
DY 0.00 0.00 0.02 0.00 0.01 2.70 0.00 -
P/NAPS 1.52 1.18 0.94 0.98 0.96 1.06 0.37 26.53%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 26/02/15 26/02/14 28/02/13 27/02/12 28/02/11 25/02/10 -
Price 4.61 3.22 2.00 2.02 2.52 1.40 0.55 -
P/RPS 1.08 0.77 0.60 0.88 1.17 0.65 0.27 25.97%
P/EPS -14.46 -26.14 -32.52 -14.80 -80.51 274.51 14.20 -
EY -6.92 -3.83 -3.08 -6.76 -1.24 0.36 7.04 -
DY 0.00 0.00 0.02 0.00 0.01 2.86 0.00 -
P/NAPS 1.61 1.34 0.94 0.98 1.05 1.01 0.36 28.34%

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