[HUATLAI] YoY TTM Result on 31-Dec-2008 [#4]

Stock
[HUATLAI] HUAT LAI RESOURCES BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -173.3%
YoY- -692.78%
Quarter Report
Latest QR
Upcoming QR
HUATLAI's Result
HUATLAI's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 669,039 611,784 501,216 449,195 309,436 220,253 200,912 22.18%
PBT 40,949 30,342 9,470 -13,730 3,613 -12,186 13,266 20.65%
Tax -4,360 -5,750 931 1,169 -1,494 3,223 -2,528 9.50%
NP 36,589 24,592 10,401 -12,561 2,119 -8,963 10,738 22.65%
-
NP to SH 34,482 23,757 10,315 -12,561 2,119 -8,963 10,614 21.68%
-
Tax Rate 10.65% 18.95% -9.83% - 41.35% - 19.06% -
Total Cost 632,450 587,192 490,815 461,756 307,317 229,216 190,174 22.16%
-
Net Worth 186,479 104,658 99,684 89,412 64,852 64,687 58,955 21.14%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 61 5,288 - - - - - -
Div Payout % 0.18% 22.26% - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 186,479 104,658 99,684 89,412 64,852 64,687 58,955 21.14%
NOSH 77,699 75,294 65,153 64,791 64,852 64,687 58,955 4.70%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 5.47% 4.02% 2.08% -2.80% 0.68% -4.07% 5.34% -
ROE 18.49% 22.70% 10.35% -14.05% 3.27% -13.86% 18.00% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 861.06 812.53 769.29 693.29 477.13 340.49 340.79 16.69%
EPS 44.38 31.55 15.83 -19.39 3.27 -13.86 18.00 16.22%
DPS 0.08 7.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.40 1.39 1.53 1.38 1.00 1.00 1.00 15.70%
Adjusted Per Share Value based on latest NOSH - 64,791
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 857.54 784.15 642.43 575.75 396.62 282.31 257.52 22.18%
EPS 44.20 30.45 13.22 -16.10 2.72 -11.49 13.60 21.69%
DPS 0.08 6.78 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3902 1.3415 1.2777 1.146 0.8312 0.8291 0.7557 21.14%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 2.31 1.48 0.56 0.47 0.53 0.63 0.90 -
P/RPS 0.27 0.18 0.07 0.07 0.11 0.19 0.26 0.63%
P/EPS 5.21 4.69 3.54 -2.42 16.22 -4.55 5.00 0.68%
EY 19.21 21.32 28.27 -41.25 6.16 -21.99 20.00 -0.66%
DY 0.03 4.75 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.06 0.37 0.34 0.53 0.63 0.90 1.08%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 27/02/12 28/02/11 25/02/10 27/02/09 28/02/08 26/02/07 28/02/06 -
Price 2.52 1.40 0.55 0.50 0.54 0.68 0.75 -
P/RPS 0.29 0.17 0.07 0.07 0.11 0.20 0.22 4.70%
P/EPS 5.68 4.44 3.47 -2.58 16.53 -4.91 4.17 5.28%
EY 17.61 22.54 28.79 -38.77 6.05 -20.38 24.00 -5.02%
DY 0.03 5.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.01 0.36 0.36 0.54 0.68 0.75 5.76%

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