[HAISAN] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[HAISAN] HAISAN RESOURCES BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -3.75%
YoY- 154.8%
Quarter Report
Latest QR
Upcoming QR
HAISAN's Result
HAISAN's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 72,843 68,236 63,888 54,241 52,856 46,329 44,116 39.74%
PBT 3,633 5,397 4,611 4,528 4,447 3,132 3,337 5.83%
Tax -1,070 -1,547 -1,102 -1,091 -1,119 -871 -1,685 -26.14%
NP 2,563 3,850 3,509 3,437 3,328 2,261 1,652 34.05%
-
NP to SH 1,659 2,944 2,995 3,134 3,256 2,261 1,652 0.28%
-
Tax Rate 29.45% 28.66% 23.90% 24.09% 25.16% 27.81% 50.49% -
Total Cost 70,280 64,386 60,379 50,804 49,528 44,068 42,464 39.96%
-
Net Worth 65,668 65,346 60,390 61,461 63,411 40,961 61,351 4.64%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 65,668 65,346 60,390 61,461 63,411 40,961 61,351 4.64%
NOSH 83,125 83,777 83,874 84,193 85,690 40,961 40,099 62.65%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 3.52% 5.64% 5.49% 6.34% 6.30% 4.88% 3.74% -
ROE 2.53% 4.51% 4.96% 5.10% 5.13% 5.52% 2.69% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 87.63 81.45 76.17 64.42 61.68 113.10 110.02 -14.08%
EPS 2.00 3.51 3.57 3.72 3.80 5.52 4.12 -38.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.78 0.72 0.73 0.74 1.00 1.53 -35.66%
Adjusted Per Share Value based on latest NOSH - 84,193
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 60.30 56.49 52.89 44.90 43.75 38.35 36.52 39.74%
EPS 1.37 2.44 2.48 2.59 2.70 1.87 1.37 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5436 0.5409 0.4999 0.5088 0.5249 0.3391 0.5079 4.63%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.79 0.93 0.93 0.89 1.01 1.80 1.75 -
P/RPS 0.90 1.14 1.22 1.38 1.64 1.59 1.59 -31.59%
P/EPS 39.58 26.47 26.04 23.91 26.58 32.61 42.48 -4.60%
EY 2.53 3.78 3.84 4.18 3.76 3.07 2.35 5.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.19 1.29 1.22 1.36 1.80 1.14 -8.37%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 29/05/06 27/02/06 25/11/05 30/08/05 20/05/05 25/02/05 18/11/04 -
Price 0.73 0.86 0.94 0.81 0.90 0.75 1.66 -
P/RPS 0.83 1.06 1.23 1.26 1.46 0.66 1.51 -32.92%
P/EPS 36.58 24.47 26.32 21.76 23.69 13.59 40.29 -6.24%
EY 2.73 4.09 3.80 4.60 4.22 7.36 2.48 6.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.10 1.31 1.11 1.22 0.75 1.08 -10.14%

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