[HAISAN] QoQ Annualized Quarter Result on 30-Sep-2001 [#3]

Stock
[HAISAN] HAISAN RESOURCES BHD
Announcement Date
23-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -0.26%
YoY- -23.43%
Quarter Report
Latest QR
Upcoming QR
HAISAN's Result
HAISAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 37,198 36,816 35,729 33,566 30,136 31,284 29,429 16.95%
PBT 4,204 4,088 7,247 7,014 7,276 8,256 8,570 -37.88%
Tax -1,460 -1,436 -2,400 -2,125 -2,374 -2,660 -2,533 -30.81%
NP 2,744 2,652 4,847 4,889 4,902 5,596 6,037 -40.96%
-
NP to SH 2,744 2,652 4,847 4,889 4,902 5,596 6,037 -40.96%
-
Tax Rate 34.73% 35.13% 33.12% 30.30% 32.63% 32.22% 29.56% -
Total Cost 34,454 34,164 30,882 28,677 25,234 25,688 23,392 29.54%
-
Net Worth 62,800 62,705 61,587 61,983 61,574 44,665 44,369 26.14%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - 1,999 - - - 1,478 -
Div Payout % - - 41.25% - - - 24.50% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 62,800 62,705 61,587 61,983 61,574 44,665 44,369 26.14%
NOSH 39,999 39,939 39,991 39,989 39,983 29,579 29,579 22.35%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 7.38% 7.20% 13.57% 14.57% 16.27% 17.89% 20.51% -
ROE 4.37% 4.23% 7.87% 7.89% 7.96% 12.53% 13.61% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 93.00 92.18 89.34 83.94 75.37 105.76 99.49 -4.40%
EPS 6.86 6.64 12.12 12.23 12.26 14.00 17.76 -47.05%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 1.57 1.57 1.54 1.55 1.54 1.51 1.50 3.09%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 30.79 30.48 29.58 27.79 24.95 25.90 24.36 16.95%
EPS 2.27 2.20 4.01 4.05 4.06 4.63 5.00 -41.01%
DPS 0.00 0.00 1.66 0.00 0.00 0.00 1.22 -
NAPS 0.5199 0.5191 0.5098 0.5131 0.5097 0.3697 0.3673 26.14%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 - -
Price 2.02 2.10 1.94 1.20 1.17 1.15 0.00 -
P/RPS 2.17 2.28 2.17 1.43 1.55 1.09 0.00 -
P/EPS 29.45 31.63 16.01 9.81 9.54 6.08 0.00 -
EY 3.40 3.16 6.25 10.19 10.48 16.45 0.00 -
DY 0.00 0.00 2.58 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.34 1.26 0.77 0.76 0.76 0.00 -
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/08/02 24/05/02 26/02/02 23/11/01 29/08/01 20/07/01 23/02/01 -
Price 2.09 2.05 1.80 1.62 1.39 1.25 1.23 -
P/RPS 2.25 2.22 2.01 1.93 1.84 1.18 1.24 48.92%
P/EPS 30.47 30.87 14.85 13.25 11.34 6.61 6.03 195.34%
EY 3.28 3.24 6.73 7.55 8.82 15.13 16.59 -66.16%
DY 0.00 0.00 2.78 0.00 0.00 0.00 4.07 -
P/NAPS 1.33 1.31 1.17 1.05 0.90 0.83 0.82 38.16%

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