[HAISAN] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[HAISAN] HAISAN RESOURCES BHD
Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 3.47%
YoY- -44.02%
Quarter Report
Latest QR
Upcoming QR
HAISAN's Result
HAISAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 43,504 40,348 37,957 37,198 36,816 35,729 33,566 18.89%
PBT 4,832 5,611 4,928 4,204 4,088 7,247 7,014 -22.01%
Tax -876 -1,469 -1,545 -1,460 -1,436 -2,400 -2,125 -44.64%
NP 3,956 4,142 3,382 2,744 2,652 4,847 4,889 -13.17%
-
NP to SH 3,956 4,142 3,382 2,744 2,652 4,847 4,889 -13.17%
-
Tax Rate 18.13% 26.18% 31.35% 34.73% 35.13% 33.12% 30.30% -
Total Cost 39,548 36,206 34,574 34,454 34,164 30,882 28,677 23.92%
-
Net Worth 66,867 65,984 64,025 62,800 62,705 61,587 61,983 5.19%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 1,999 - - - 1,999 - -
Div Payout % - 48.27% - - - 41.25% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 66,867 65,984 64,025 62,800 62,705 61,587 61,983 5.19%
NOSH 40,040 39,990 40,015 39,999 39,939 39,991 39,989 0.08%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 9.09% 10.27% 8.91% 7.38% 7.20% 13.57% 14.57% -
ROE 5.92% 6.28% 5.28% 4.37% 4.23% 7.87% 7.89% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 108.65 100.89 94.86 93.00 92.18 89.34 83.94 18.78%
EPS 9.88 10.36 8.45 6.86 6.64 12.12 12.23 -13.27%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.67 1.65 1.60 1.57 1.57 1.54 1.55 5.10%
Adjusted Per Share Value based on latest NOSH - 40,056
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 36.01 33.40 31.42 30.79 30.48 29.58 27.79 18.87%
EPS 3.27 3.43 2.80 2.27 2.20 4.01 4.05 -13.30%
DPS 0.00 1.66 0.00 0.00 0.00 1.66 0.00 -
NAPS 0.5535 0.5462 0.53 0.5199 0.5191 0.5098 0.5131 5.18%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 1.95 1.94 1.99 2.02 2.10 1.94 1.20 -
P/RPS 1.79 1.92 2.10 2.17 2.28 2.17 1.43 16.16%
P/EPS 19.74 18.73 23.54 29.45 31.63 16.01 9.81 59.45%
EY 5.07 5.34 4.25 3.40 3.16 6.25 10.19 -37.23%
DY 0.00 2.58 0.00 0.00 0.00 2.58 0.00 -
P/NAPS 1.17 1.18 1.24 1.29 1.34 1.26 0.77 32.20%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 28/05/03 25/02/03 27/11/02 28/08/02 24/05/02 26/02/02 23/11/01 -
Price 2.01 1.97 2.02 2.09 2.05 1.80 1.62 -
P/RPS 1.85 1.95 2.13 2.25 2.22 2.01 1.93 -2.78%
P/EPS 20.34 19.02 23.90 30.47 30.87 14.85 13.25 33.10%
EY 4.92 5.26 4.18 3.28 3.24 6.73 7.55 -24.85%
DY 0.00 2.54 0.00 0.00 0.00 2.78 0.00 -
P/NAPS 1.20 1.19 1.26 1.33 1.31 1.17 1.05 9.31%

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