[HUATLAI] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[HUATLAI] HUAT LAI RESOURCES BHD
Announcement Date
15-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 139.2%
YoY- 825.19%
Quarter Report
Latest QR
Upcoming QR
HUATLAI's Result
HUATLAI's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 851,472 669,503 663,396 582,512 488,860 422,758 281,795 20.21%
PBT -72 -24,657 50,333 25,107 1,724 -2,753 -3,391 -47.34%
Tax 5,116 654 -10,426 736 1,172 -1,843 3,692 5.58%
NP 5,044 -24,003 39,907 25,843 2,896 -4,596 301 59.90%
-
NP to SH 4,329 -20,009 37,298 25,896 2,799 -4,596 301 55.88%
-
Tax Rate - - 20.71% -2.93% -67.98% - - -
Total Cost 846,428 693,506 623,489 556,669 485,964 427,354 281,494 20.11%
-
Net Worth 172,695 168,672 191,741 107,769 94,196 93,330 97,210 10.04%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - 15 3,058 22 - - - -
Div Payout % - 0.00% 8.20% 0.09% - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 172,695 168,672 191,741 107,769 94,196 93,330 97,210 10.04%
NOSH 77,790 77,729 77,627 75,894 63,645 64,813 64,807 3.08%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 0.59% -3.59% 6.02% 4.44% 0.59% -1.09% 0.11% -
ROE 2.51% -11.86% 19.45% 24.03% 2.97% -4.92% 0.31% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 1,094.57 861.33 854.58 767.53 768.09 652.27 434.82 16.61%
EPS 5.56 -25.74 48.05 34.12 4.40 -7.09 0.46 51.43%
DPS 0.00 0.02 3.94 0.03 0.00 0.00 0.00 -
NAPS 2.22 2.17 2.47 1.42 1.48 1.44 1.50 6.74%
Adjusted Per Share Value based on latest NOSH - 75,894
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 1,091.37 858.13 850.30 746.63 626.59 541.87 361.19 20.21%
EPS 5.55 -25.65 47.81 33.19 3.59 -5.89 0.39 55.60%
DPS 0.00 0.02 3.92 0.03 0.00 0.00 0.00 -
NAPS 2.2135 2.162 2.4576 1.3813 1.2074 1.1963 1.246 10.04%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.96 2.08 1.95 1.13 0.45 0.47 0.53 -
P/RPS 0.18 0.24 0.23 0.15 0.06 0.07 0.12 6.98%
P/EPS 35.22 -8.08 4.06 3.31 10.23 -6.63 114.11 -17.77%
EY 2.84 -12.38 24.64 30.20 9.77 -15.09 0.88 21.54%
DY 0.00 0.01 2.02 0.03 0.00 0.00 0.00 -
P/NAPS 0.88 0.96 0.79 0.80 0.30 0.33 0.35 16.59%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 11/11/13 28/11/12 25/11/11 15/11/10 30/11/09 26/11/08 28/11/07 -
Price 2.00 2.06 2.25 1.44 0.49 0.58 0.52 -
P/RPS 0.18 0.24 0.26 0.19 0.06 0.09 0.12 6.98%
P/EPS 35.94 -8.00 4.68 4.22 11.14 -8.18 111.96 -17.23%
EY 2.78 -12.50 21.35 23.70 8.98 -12.23 0.89 20.88%
DY 0.00 0.01 1.75 0.02 0.00 0.00 0.00 -
P/NAPS 0.90 0.95 0.91 1.01 0.33 0.40 0.35 17.03%

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