[HAISAN] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[HAISAN] HAISAN RESOURCES BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 221.55%
YoY- 218.44%
Quarter Report
Latest QR
Upcoming QR
HAISAN's Result
HAISAN's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 120,729 108,093 98,032 73,688 68,673 76,599 79,354 32.17%
PBT 6,953 17,532 14,508 8,682 4,833 4,437 4,076 42.62%
Tax -1,632 -2,819 -2,277 -1,534 -1,632 -1,554 -1,311 15.67%
NP 5,321 14,713 12,231 7,148 3,201 2,883 2,765 54.53%
-
NP to SH 556 9,601 8,700 5,283 1,643 1,808 1,787 -53.98%
-
Tax Rate 23.47% 16.08% 15.69% 17.67% 33.77% 35.02% 32.16% -
Total Cost 115,408 93,380 85,801 66,540 65,472 73,716 76,589 31.33%
-
Net Worth 67,654 74,018 73,141 75,548 73,319 65,904 66,666 0.98%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 67,654 74,018 73,141 75,548 73,319 65,904 66,666 0.98%
NOSH 80,541 80,454 80,375 80,370 82,380 82,380 83,333 -2.24%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 4.41% 13.61% 12.48% 9.70% 4.66% 3.76% 3.48% -
ROE 0.82% 12.97% 11.89% 6.99% 2.24% 2.74% 2.68% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 149.90 134.35 121.97 91.69 83.36 92.98 95.22 35.21%
EPS 0.69 11.93 10.82 6.57 1.99 2.19 2.14 -52.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.92 0.91 0.94 0.89 0.80 0.80 3.29%
Adjusted Per Share Value based on latest NOSH - 80,370
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 99.94 89.48 81.15 61.00 56.85 63.41 65.69 32.17%
EPS 0.46 7.95 7.20 4.37 1.36 1.50 1.48 -54.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5601 0.6127 0.6055 0.6254 0.6069 0.5456 0.5519 0.98%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.86 1.20 1.20 0.84 0.64 0.77 0.76 -
P/RPS 0.57 0.89 0.98 0.92 0.77 0.83 0.80 -20.17%
P/EPS 124.58 10.06 11.09 12.78 32.09 35.08 35.44 130.66%
EY 0.80 9.94 9.02 7.83 3.12 2.85 2.82 -56.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.30 1.32 0.89 0.72 0.96 0.95 4.84%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 29/11/07 29/08/07 30/05/07 26/02/07 23/11/06 28/08/06 -
Price 0.90 0.90 1.38 1.34 0.65 0.73 0.74 -
P/RPS 0.60 0.67 1.13 1.46 0.78 0.79 0.78 -16.00%
P/EPS 130.37 7.54 12.75 20.39 32.59 33.26 34.51 141.97%
EY 0.77 13.26 7.84 4.91 3.07 3.01 2.90 -58.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.98 1.52 1.43 0.73 0.91 0.93 9.77%

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