[HUATLAI] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[HUATLAI] HUAT LAI RESOURCES BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 78.42%
YoY- 231.61%
Quarter Report
Latest QR
Upcoming QR
HUATLAI's Result
HUATLAI's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 449,195 309,436 220,253 200,912 151,522 86,331 69,916 36.30%
PBT -13,730 3,613 -12,186 13,266 -8,079 5,005 6,092 -
Tax 1,169 -1,494 3,223 -2,528 14 -1,802 -1,555 -
NP -12,561 2,119 -8,963 10,738 -8,065 3,203 4,537 -
-
NP to SH -12,561 2,119 -8,963 10,614 -8,065 3,203 4,537 -
-
Tax Rate - 41.35% - 19.06% - 36.00% 25.53% -
Total Cost 461,756 307,317 229,216 190,174 159,587 83,128 65,379 38.47%
-
Net Worth 89,412 64,852 64,687 58,955 61,010 50,344 50,000 10.16%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 89,412 64,852 64,687 58,955 61,010 50,344 50,000 10.16%
NOSH 64,791 64,852 64,687 58,955 54,964 50,344 50,000 4.40%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -2.80% 0.68% -4.07% 5.34% -5.32% 3.71% 6.49% -
ROE -14.05% 3.27% -13.86% 18.00% -13.22% 6.36% 9.07% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 693.29 477.13 340.49 340.79 275.67 171.48 139.83 30.55%
EPS -19.39 3.27 -13.86 18.00 -14.67 6.36 9.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.00 1.00 1.00 1.11 1.00 1.00 5.50%
Adjusted Per Share Value based on latest NOSH - 58,955
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 575.75 396.62 282.31 257.52 194.21 110.65 89.61 36.30%
EPS -16.10 2.72 -11.49 13.60 -10.34 4.11 5.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.146 0.8312 0.8291 0.7557 0.782 0.6453 0.6409 10.16%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.47 0.53 0.63 0.90 1.00 1.55 1.08 -
P/RPS 0.07 0.11 0.19 0.26 0.36 0.90 0.77 -32.92%
P/EPS -2.42 16.22 -4.55 5.00 -6.82 24.36 11.90 -
EY -41.25 6.16 -21.99 20.00 -14.67 4.10 8.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.53 0.63 0.90 0.90 1.55 1.08 -17.50%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 28/02/08 26/02/07 28/02/06 28/02/05 27/02/04 28/02/03 -
Price 0.50 0.54 0.68 0.75 0.90 1.34 1.12 -
P/RPS 0.07 0.11 0.20 0.22 0.33 0.78 0.80 -33.34%
P/EPS -2.58 16.53 -4.91 4.17 -6.13 21.06 12.34 -
EY -38.77 6.05 -20.38 24.00 -16.30 4.75 8.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.54 0.68 0.75 0.81 1.34 1.12 -17.22%

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