[HAISAN] QoQ TTM 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- 1.81%
YoY- 349.2%
Quarter Report
Latest QR
Upcoming QR
HAISAN's Result
HAISAN's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 39,260 37,112 35,729 31,240 28,412 21,165 13,344 105.73%
PBT 5,711 6,205 7,247 6,910 7,156 5,582 3,518 38.24%
Tax -1,943 -2,094 -2,400 -1,852 -2,188 -1,666 -1,001 55.79%
NP 3,768 4,111 4,847 5,058 4,968 3,916 2,517 30.96%
-
NP to SH 3,768 4,111 4,847 5,058 4,968 3,916 2,517 30.96%
-
Tax Rate 34.02% 33.75% 33.12% 26.80% 30.58% 29.85% 28.45% -
Total Cost 35,492 33,001 30,882 26,182 23,444 17,249 10,827 121.15%
-
Net Worth 62,888 62,705 61,599 61,999 61,599 44,626 44,330 26.33%
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 1,999 1,999 1,477 1,477 1,477 1,477 22.42%
Div Payout % 53.08% 48.65% 41.26% 29.21% 29.74% 37.73% 58.71% -
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 62,888 62,705 61,599 61,999 61,599 44,626 44,330 26.33%
NOSH 40,056 39,939 39,999 40,000 39,999 29,553 29,553 22.54%
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 9.60% 11.08% 13.57% 16.19% 17.49% 18.50% 18.86% -
ROE 5.99% 6.56% 7.87% 8.16% 8.06% 8.78% 5.68% -
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 98.01 92.92 89.32 78.10 71.03 71.62 45.15 67.89%
EPS 9.41 10.29 12.12 12.65 12.42 13.25 8.52 6.86%
DPS 5.00 5.00 5.00 3.69 3.69 5.00 5.00 0.00%
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 32.50 30.72 29.58 25.86 23.52 17.52 11.05 105.68%
EPS 3.12 3.40 4.01 4.19 4.11 3.24 2.08 31.13%
DPS 1.66 1.66 1.66 1.22 1.22 1.22 1.22 22.85%
NAPS 0.5206 0.5191 0.5099 0.5132 0.5099 0.3694 0.367 26.32%
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 2.06 2.26 2.17 1.54 1.65 1.61 0.00 -
P/EPS 21.47 20.40 16.01 9.49 9.42 8.68 0.00 -
EY 4.66 4.90 6.25 10.54 10.62 11.52 0.00 -
DY 2.48 2.38 2.58 3.08 3.16 4.35 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 - - -
Price 2.09 2.05 1.80 1.62 1.39 0.00 0.00 -
P/RPS 2.13 2.21 2.02 2.07 1.96 0.00 0.00 -
P/EPS 22.22 19.92 14.85 12.81 11.19 0.00 0.00 -
EY 4.50 5.02 6.73 7.81 8.94 0.00 0.00 -
DY 2.39 2.44 2.78 2.28 2.66 0.00 0.00 -
P/NAPS 1.33 1.31 1.17 1.05 0.90 0.00 0.00 -

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