[HUATLAI] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[HUATLAI] HUAT LAI RESOURCES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 268.52%
YoY- 182.12%
Quarter Report
Latest QR
Upcoming QR
HUATLAI's Result
HUATLAI's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 680,793 669,039 611,784 501,216 449,195 309,436 220,253 20.67%
PBT -38,165 40,949 30,342 9,470 -13,730 3,613 -12,186 20.93%
Tax 5,380 -4,360 -5,750 931 1,169 -1,494 3,223 8.90%
NP -32,785 36,589 24,592 10,401 -12,561 2,119 -8,963 24.10%
-
NP to SH -28,191 34,482 23,757 10,315 -12,561 2,119 -8,963 21.02%
-
Tax Rate - 10.65% 18.95% -9.83% - 41.35% - -
Total Cost 713,578 632,450 587,192 490,815 461,756 307,317 229,216 20.81%
-
Net Worth 160,227 186,479 104,658 99,684 89,412 64,852 64,687 16.30%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - 61 5,288 - - - - -
Div Payout % - 0.18% 22.26% - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 160,227 186,479 104,658 99,684 89,412 64,852 64,687 16.30%
NOSH 77,780 77,699 75,294 65,153 64,791 64,852 64,687 3.11%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -4.82% 5.47% 4.02% 2.08% -2.80% 0.68% -4.07% -
ROE -17.59% 18.49% 22.70% 10.35% -14.05% 3.27% -13.86% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 875.28 861.06 812.53 769.29 693.29 477.13 340.49 17.02%
EPS -36.24 44.38 31.55 15.83 -19.39 3.27 -13.86 17.35%
DPS 0.00 0.08 7.02 0.00 0.00 0.00 0.00 -
NAPS 2.06 2.40 1.39 1.53 1.38 1.00 1.00 12.78%
Adjusted Per Share Value based on latest NOSH - 65,153
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 872.60 857.54 784.15 642.43 575.75 396.62 282.31 20.67%
EPS -36.13 44.20 30.45 13.22 -16.10 2.72 -11.49 21.01%
DPS 0.00 0.08 6.78 0.00 0.00 0.00 0.00 -
NAPS 2.0537 2.3902 1.3415 1.2777 1.146 0.8312 0.8291 16.30%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.02 2.31 1.48 0.56 0.47 0.53 0.63 -
P/RPS 0.23 0.27 0.18 0.07 0.07 0.11 0.19 3.23%
P/EPS -5.57 5.21 4.69 3.54 -2.42 16.22 -4.55 3.42%
EY -17.94 19.21 21.32 28.27 -41.25 6.16 -21.99 -3.33%
DY 0.00 0.03 4.75 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.96 1.06 0.37 0.34 0.53 0.63 7.63%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 27/02/12 28/02/11 25/02/10 27/02/09 28/02/08 26/02/07 -
Price 2.02 2.52 1.40 0.55 0.50 0.54 0.68 -
P/RPS 0.23 0.29 0.17 0.07 0.07 0.11 0.20 2.35%
P/EPS -5.57 5.68 4.44 3.47 -2.58 16.53 -4.91 2.12%
EY -17.94 17.61 22.54 28.79 -38.77 6.05 -20.38 -2.10%
DY 0.00 0.03 5.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.05 1.01 0.36 0.36 0.54 0.68 6.27%

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