[HUATLAI] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[HUATLAI] HUAT LAI RESOURCES BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 123.42%
YoY- 241.34%
Quarter Report
Latest QR
Upcoming QR
HUATLAI's Result
HUATLAI's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 660,689 656,191 560,224 479,110 375,574 249,469 203,113 21.70%
PBT 3,481 56,919 8,988 532 391 -14,308 -2,285 -
Tax -251 -9,780 949 1,174 -1,598 3,271 -1,220 -23.14%
NP 3,230 47,139 9,937 1,706 -1,207 -11,037 -3,505 -
-
NP to SH 3,976 44,150 10,826 1,706 -1,207 -11,037 -3,505 -
-
Tax Rate 7.21% 17.18% -10.56% -220.68% 408.70% - - -
Total Cost 657,459 609,052 550,287 477,404 376,781 260,506 206,618 21.25%
-
Net Worth 177,885 123,823 82,890 90,737 88,806 89,455 86,769 12.69%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 38 5,311 - - - - - -
Div Payout % 0.98% 12.03% - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 177,885 123,823 82,890 90,737 88,806 89,455 86,769 12.69%
NOSH 77,679 76,908 82,890 64,812 64,822 64,822 64,753 3.07%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 0.49% 7.18% 1.77% 0.36% -0.32% -4.42% -1.73% -
ROE 2.24% 35.66% 13.06% 1.88% -1.36% -12.34% -4.04% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 850.53 853.21 675.86 739.23 579.39 384.85 313.67 18.06%
EPS 5.12 57.41 13.06 2.63 -1.86 -17.03 -5.41 -
DPS 0.05 6.91 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.29 1.61 1.00 1.40 1.37 1.38 1.34 9.33%
Adjusted Per Share Value based on latest NOSH - 64,812
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 846.83 841.07 718.06 614.10 481.39 319.76 260.34 21.70%
EPS 5.10 56.59 13.88 2.19 -1.55 -14.15 -4.49 -
DPS 0.05 6.81 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.28 1.5871 1.0624 1.163 1.1383 1.1466 1.1122 12.69%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.06 2.00 0.68 0.72 0.49 0.59 0.67 -
P/RPS 0.24 0.23 0.10 0.10 0.08 0.15 0.21 2.24%
P/EPS 40.25 3.48 5.21 27.35 -26.32 -3.47 -12.38 -
EY 2.48 28.70 19.21 3.66 -3.80 -28.86 -8.08 -
DY 0.02 3.45 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.24 0.68 0.51 0.36 0.43 0.50 10.28%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 25/08/11 09/08/10 27/08/09 27/08/08 29/08/07 28/08/06 -
Price 2.10 2.29 0.89 0.45 0.47 0.55 0.63 -
P/RPS 0.25 0.27 0.13 0.06 0.08 0.14 0.20 3.78%
P/EPS 41.03 3.99 6.81 17.10 -25.24 -3.23 -11.64 -
EY 2.44 25.07 14.67 5.85 -3.96 -30.96 -8.59 -
DY 0.02 3.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.42 0.89 0.32 0.34 0.40 0.47 11.83%

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