[HUATLAI] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[HUATLAI] HUAT LAI RESOURCES BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 603.99%
YoY- 123.64%
Quarter Report
Latest QR
Upcoming QR
HUATLAI's Result
HUATLAI's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 611,784 501,216 449,195 309,436 220,253 200,912 151,522 26.17%
PBT 30,342 9,470 -13,730 3,613 -12,186 13,266 -8,079 -
Tax -5,750 931 1,169 -1,494 3,223 -2,528 14 -
NP 24,592 10,401 -12,561 2,119 -8,963 10,738 -8,065 -
-
NP to SH 23,757 10,315 -12,561 2,119 -8,963 10,614 -8,065 -
-
Tax Rate 18.95% -9.83% - 41.35% - 19.06% - -
Total Cost 587,192 490,815 461,756 307,317 229,216 190,174 159,587 24.23%
-
Net Worth 104,658 99,684 89,412 64,852 64,687 58,955 61,010 9.40%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 5,288 - - - - - - -
Div Payout % 22.26% - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 104,658 99,684 89,412 64,852 64,687 58,955 61,010 9.40%
NOSH 75,294 65,153 64,791 64,852 64,687 58,955 54,964 5.38%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 4.02% 2.08% -2.80% 0.68% -4.07% 5.34% -5.32% -
ROE 22.70% 10.35% -14.05% 3.27% -13.86% 18.00% -13.22% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 812.53 769.29 693.29 477.13 340.49 340.79 275.67 19.73%
EPS 31.55 15.83 -19.39 3.27 -13.86 18.00 -14.67 -
DPS 7.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.53 1.38 1.00 1.00 1.00 1.11 3.81%
Adjusted Per Share Value based on latest NOSH - 64,852
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 784.15 642.43 575.75 396.62 282.31 257.52 194.21 26.17%
EPS 30.45 13.22 -16.10 2.72 -11.49 13.60 -10.34 -
DPS 6.78 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3415 1.2777 1.146 0.8312 0.8291 0.7557 0.782 9.40%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.48 0.56 0.47 0.53 0.63 0.90 1.00 -
P/RPS 0.18 0.07 0.07 0.11 0.19 0.26 0.36 -10.90%
P/EPS 4.69 3.54 -2.42 16.22 -4.55 5.00 -6.82 -
EY 21.32 28.27 -41.25 6.16 -21.99 20.00 -14.67 -
DY 4.75 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.37 0.34 0.53 0.63 0.90 0.90 2.76%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 25/02/10 27/02/09 28/02/08 26/02/07 28/02/06 28/02/05 -
Price 1.40 0.55 0.50 0.54 0.68 0.75 0.90 -
P/RPS 0.17 0.07 0.07 0.11 0.20 0.22 0.33 -10.46%
P/EPS 4.44 3.47 -2.58 16.53 -4.91 4.17 -6.13 -
EY 22.54 28.79 -38.77 6.05 -20.38 24.00 -16.30 -
DY 5.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.36 0.36 0.54 0.68 0.75 0.81 3.74%

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