[HAISAN] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[HAISAN] HAISAN RESOURCES BHD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 1.18%
YoY- -39.63%
Quarter Report
Latest QR
Upcoming QR
HAISAN's Result
HAISAN's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 98,032 73,688 68,673 76,599 79,354 72,843 68,236 27.40%
PBT 14,508 8,682 4,833 4,437 4,076 3,633 5,397 93.68%
Tax -2,277 -1,534 -1,632 -1,554 -1,311 -1,070 -1,547 29.48%
NP 12,231 7,148 3,201 2,883 2,765 2,563 3,850 116.56%
-
NP to SH 8,700 5,283 1,643 1,808 1,787 1,659 2,944 106.33%
-
Tax Rate 15.69% 17.67% 33.77% 35.02% 32.16% 29.45% 28.66% -
Total Cost 85,801 66,540 65,472 73,716 76,589 70,280 64,386 21.16%
-
Net Worth 73,141 75,548 73,319 65,904 66,666 65,668 65,346 7.82%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 73,141 75,548 73,319 65,904 66,666 65,668 65,346 7.82%
NOSH 80,375 80,370 82,380 82,380 83,333 83,125 83,777 -2.73%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 12.48% 9.70% 4.66% 3.76% 3.48% 3.52% 5.64% -
ROE 11.89% 6.99% 2.24% 2.74% 2.68% 2.53% 4.51% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 121.97 91.69 83.36 92.98 95.22 87.63 81.45 30.98%
EPS 10.82 6.57 1.99 2.19 2.14 2.00 3.51 112.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.94 0.89 0.80 0.80 0.79 0.78 10.85%
Adjusted Per Share Value based on latest NOSH - 82,380
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 81.15 61.00 56.85 63.41 65.69 60.30 56.49 27.39%
EPS 7.20 4.37 1.36 1.50 1.48 1.37 2.44 106.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6055 0.6254 0.6069 0.5456 0.5519 0.5436 0.5409 7.83%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.20 0.84 0.64 0.77 0.76 0.79 0.93 -
P/RPS 0.98 0.92 0.77 0.83 0.80 0.90 1.14 -9.61%
P/EPS 11.09 12.78 32.09 35.08 35.44 39.58 26.47 -44.09%
EY 9.02 7.83 3.12 2.85 2.82 2.53 3.78 78.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 0.89 0.72 0.96 0.95 1.00 1.19 7.17%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 30/05/07 26/02/07 23/11/06 28/08/06 29/05/06 27/02/06 -
Price 1.38 1.34 0.65 0.73 0.74 0.73 0.86 -
P/RPS 1.13 1.46 0.78 0.79 0.78 0.83 1.06 4.36%
P/EPS 12.75 20.39 32.59 33.26 34.51 36.58 24.47 -35.32%
EY 7.84 4.91 3.07 3.01 2.90 2.73 4.09 54.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.43 0.73 0.91 0.93 0.92 1.10 24.13%

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