[HUATLAI] YoY TTM 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- -280.78%
YoY- -1626.91%
Quarter Report
Latest QR
Upcoming QR
HUATLAI's Result
HUATLAI's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 663,396 582,512 488,860 422,758 281,795 203,847 206,626 21.44%
PBT 50,333 25,107 1,724 -2,753 -3,391 -8,816 7,584 37.06%
Tax -10,426 736 1,172 -1,843 3,692 -713 -1,511 37.95%
NP 39,907 25,843 2,896 -4,596 301 -9,529 6,073 36.83%
-
NP to SH 37,298 25,896 2,799 -4,596 301 -9,529 5,949 35.77%
-
Tax Rate 20.71% -2.93% -67.98% - - - 19.92% -
Total Cost 623,489 556,669 485,964 427,354 281,494 213,376 200,553 20.79%
-
Net Worth 191,741 107,769 94,196 93,330 97,210 97,123 92,236 12.96%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 3,058 22 - - - - - -
Div Payout % 8.20% 0.09% - - - - - -
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 191,741 107,769 94,196 93,330 97,210 97,123 92,236 12.96%
NOSH 77,627 75,894 63,645 64,813 64,807 64,749 58,377 4.86%
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 6.02% 4.44% 0.59% -1.09% 0.11% -4.67% 2.94% -
ROE 19.45% 24.03% 2.97% -4.92% 0.31% -9.81% 6.45% -
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 854.58 767.53 768.09 652.27 434.82 314.83 353.95 15.81%
EPS 48.05 34.12 4.40 -7.09 0.46 -14.72 10.19 29.47%
DPS 3.94 0.03 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 850.30 746.63 626.59 541.87 361.19 261.28 264.84 21.44%
EPS 47.81 33.19 3.59 -5.89 0.39 -12.21 7.63 35.75%
DPS 3.92 0.03 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4576 1.3813 1.2074 1.1963 1.246 1.2449 1.1822 12.96%
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 0.23 0.15 0.06 0.07 0.12 0.20 0.24 -0.70%
P/EPS 4.06 3.31 10.23 -6.63 114.11 -4.35 8.24 -11.12%
EY 24.64 30.20 9.77 -15.09 0.88 -23.00 12.13 12.53%
DY 2.02 0.03 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 0.26 0.19 0.06 0.09 0.12 0.20 0.23 2.06%
P/EPS 4.68 4.22 11.14 -8.18 111.96 -4.21 7.95 -8.44%
EY 21.35 23.70 8.98 -12.23 0.89 -23.74 12.58 9.21%
DY 1.75 0.02 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