[HAISAN] QoQ Cumulative 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- 49.61%
YoY- -23.43%
Quarter Report
Latest QR
Upcoming QR
HAISAN's Result
HAISAN's Financial Summary
View:
Show?
Cumulative Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 18,599 9,204 35,729 25,175 15,068 7,821 29,429 -26.41%
PBT 2,102 1,022 7,247 5,261 3,638 2,064 8,570 -60.91%
Tax -730 -359 -2,400 -1,594 -1,187 -665 -2,533 -56.46%
NP 1,372 663 4,847 3,667 2,451 1,399 6,037 -62.85%
-
NP to SH 1,372 663 4,847 3,667 2,451 1,399 6,037 -62.85%
-
Tax Rate 34.73% 35.13% 33.12% 30.30% 32.63% 32.22% 29.56% -
Total Cost 17,227 8,541 30,882 21,508 12,617 6,422 23,392 -18.49%
-
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 2.18% 1.06% 7.87% 5.92% 3.98% 3.13% 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 46.50 23.04 89.34 62.95 37.69 26.44 99.49 -39.85%
EPS 3.43 1.66 12.12 9.17 6.13 3.50 17.76 -66.68%
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 15.40 7.62 29.58 20.84 12.47 6.47 24.36 -26.40%
EPS 1.14 0.55 4.01 3.04 2.03 1.16 5.00 -62.77%
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 4.34 9.11 2.17 1.91 3.10 4.35 0.00 -
P/EPS 58.89 126.51 16.01 13.09 19.09 24.32 0.00 -
EY 1.70 0.79 6.25 7.64 5.24 4.11 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 4.49 8.90 2.01 2.57 3.69 4.73 1.24 136.35%
P/EPS 60.93 123.49 14.85 17.67 22.68 26.43 6.03 369.37%
EY 1.64 0.81 6.73 5.66 4.41 3.78 16.59 -78.71%
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