[HUATLAI] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[HUATLAI] HUAT LAI RESOURCES BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -49.68%
YoY- 171.27%
Quarter Report
Latest QR
Upcoming QR
HUATLAI's Result
HUATLAI's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 729,838 657,843 644,726 524,078 465,645 338,390 234,520 20.80%
PBT -35,052 18,144 56,075 3,455 -8,459 171 -14,859 15.36%
Tax 5,105 -4,360 -5,669 898 1,175 -1,566 3,282 7.63%
NP -29,947 13,784 50,406 4,353 -7,284 -1,395 -11,577 17.14%
-
NP to SH -25,919 13,654 47,470 5,191 -7,284 -1,395 -11,577 14.36%
-
Tax Rate - 24.03% 10.11% -25.99% - 915.79% - -
Total Cost 759,785 644,059 594,320 519,725 472,929 339,785 246,097 20.64%
-
Net Worth 157,077 180,451 119,517 81,642 84,801 92,005 92,611 9.19%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - 77 5,288 - - - - -
Div Payout % - 0.57% 11.14% - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 157,077 180,451 119,517 81,642 84,801 92,005 92,611 9.19%
NOSH 77,761 77,780 76,613 74,220 64,733 64,792 64,763 3.09%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -4.10% 2.10% 7.82% 0.83% -1.56% -0.41% -4.94% -
ROE -16.50% 7.57% 39.72% 6.36% -8.59% -1.52% -12.50% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 938.56 845.76 841.53 706.11 719.33 522.27 362.12 17.18%
EPS -33.33 17.55 61.96 6.99 -11.25 -2.15 -17.88 10.92%
DPS 0.00 0.10 6.90 0.00 0.00 0.00 0.00 -
NAPS 2.02 2.32 1.56 1.10 1.31 1.42 1.43 5.92%
Adjusted Per Share Value based on latest NOSH - 74,220
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 935.47 843.19 826.37 671.73 596.84 433.73 300.59 20.80%
EPS -33.22 17.50 60.84 6.65 -9.34 -1.79 -14.84 14.36%
DPS 0.00 0.10 6.78 0.00 0.00 0.00 0.00 -
NAPS 2.0133 2.3129 1.5319 1.0464 1.0869 1.1793 1.187 9.19%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.95 2.07 1.26 0.50 0.46 0.50 0.59 -
P/RPS 0.21 0.24 0.15 0.07 0.06 0.10 0.16 4.63%
P/EPS -5.85 11.79 2.03 7.15 -4.09 -23.22 -3.30 10.00%
EY -17.09 8.48 49.17 13.99 -24.46 -4.31 -30.30 -9.09%
DY 0.00 0.05 5.48 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.89 0.81 0.45 0.35 0.35 0.41 15.41%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 29/05/12 09/05/11 26/05/10 29/05/09 29/05/08 31/05/07 -
Price 1.94 2.05 1.50 0.45 0.73 0.50 0.58 -
P/RPS 0.21 0.24 0.18 0.06 0.10 0.10 0.16 4.63%
P/EPS -5.82 11.68 2.42 6.43 -6.49 -23.22 -3.24 10.24%
EY -17.18 8.56 41.31 15.54 -15.41 -4.31 -30.82 -9.27%
DY 0.00 0.05 4.60 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.88 0.96 0.41 0.56 0.35 0.41 15.21%

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