[HAISAN] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[HAISAN] HAISAN RESOURCES BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -33.22%
YoY- -57.98%
Quarter Report
Latest QR
Upcoming QR
HAISAN's Result
HAISAN's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 42,452 40,237 40,613 41,906 42,164 42,020 40,348 3.45%
PBT 2,988 754 1,143 2,609 3,413 5,797 5,611 -34.32%
Tax -1,758 -1,588 -1,544 -1,047 -1,074 -1,329 -1,469 12.73%
NP 1,230 -834 -401 1,562 2,339 4,468 4,142 -55.52%
-
NP to SH 1,230 -834 -401 1,562 2,339 4,468 4,142 -55.52%
-
Tax Rate 58.84% 210.61% 135.08% 40.13% 31.47% 22.93% 26.18% -
Total Cost 41,222 41,071 41,014 40,344 39,825 37,552 36,206 9.04%
-
Net Worth 60,799 60,399 40,000 64,399 65,199 66,867 39,955 32.33%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - 1,997 1,997 1,997 1,997 -
Div Payout % - - - 127.90% 85.41% 44.71% 48.23% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 60,799 60,399 40,000 64,399 65,199 66,867 39,955 32.33%
NOSH 39,999 40,000 40,000 39,999 40,000 40,040 39,955 0.07%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 2.90% -2.07% -0.99% 3.73% 5.55% 10.63% 10.27% -
ROE 2.02% -1.38% -1.00% 2.43% 3.59% 6.68% 10.37% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 106.13 100.59 101.53 104.77 105.41 104.94 100.98 3.37%
EPS 3.08 -2.09 -1.00 3.91 5.85 11.16 10.37 -55.51%
DPS 0.00 0.00 0.00 5.00 5.00 5.00 5.00 -
NAPS 1.52 1.51 1.00 1.61 1.63 1.67 1.00 32.23%
Adjusted Per Share Value based on latest NOSH - 39,999
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 35.14 33.31 33.62 34.69 34.90 34.78 33.40 3.44%
EPS 1.02 -0.69 -0.33 1.29 1.94 3.70 3.43 -55.48%
DPS 0.00 0.00 0.00 1.65 1.65 1.65 1.65 -
NAPS 0.5033 0.50 0.3311 0.5331 0.5397 0.5535 0.3308 32.31%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.94 1.85 1.95 1.92 2.00 1.95 1.94 -
P/RPS 1.83 1.84 1.92 1.83 1.90 1.86 1.92 -3.15%
P/EPS 63.09 -88.73 -194.51 49.17 34.20 17.48 18.71 125.03%
EY 1.59 -1.13 -0.51 2.03 2.92 5.72 5.34 -55.44%
DY 0.00 0.00 0.00 2.60 2.50 2.56 2.58 -
P/NAPS 1.28 1.23 1.95 1.19 1.23 1.17 1.94 -24.23%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 28/05/04 27/02/04 28/11/03 27/08/03 28/05/03 25/02/03 -
Price 1.84 1.82 1.94 2.02 1.95 2.01 1.97 -
P/RPS 1.73 1.81 1.91 1.93 1.85 1.92 1.95 -7.67%
P/EPS 59.84 -87.29 -193.52 51.73 33.35 18.01 19.00 115.01%
EY 1.67 -1.15 -0.52 1.93 3.00 5.55 5.26 -53.49%
DY 0.00 0.00 0.00 2.48 2.56 2.49 2.54 -
P/NAPS 1.21 1.21 1.94 1.25 1.20 1.20 1.97 -27.76%

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