[HAISAN] QoQ TTM Result on 31-Dec-2000 [#4]

Announcement Date
23-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 123.53%
YoY--%
Quarter Report
View:
Show?
TTM Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 31,240 28,412 21,165 13,344 7,279 0 -
PBT 6,910 7,156 5,582 3,518 1,869 0 -
Tax -1,852 -2,188 -1,666 -1,001 -743 0 -
NP 5,058 4,968 3,916 2,517 1,126 0 -
-
NP to SH 5,058 4,968 3,916 2,517 1,126 0 -
-
Tax Rate 26.80% 30.58% 29.85% 28.45% 39.75% - -
Total Cost 26,182 23,444 17,249 10,827 6,153 0 -
-
Net Worth 61,999 61,599 44,626 44,330 29,553 0 -
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div 1,477 1,477 1,477 1,477 - - -
Div Payout % 29.21% 29.74% 37.73% 58.71% - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 61,999 61,599 44,626 44,330 29,553 0 -
NOSH 40,000 39,999 29,553 29,553 29,553 0 -
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 16.19% 17.49% 18.50% 18.86% 15.47% 0.00% -
ROE 8.16% 8.06% 8.78% 5.68% 3.81% 0.00% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 78.10 71.03 71.62 45.15 24.63 0.00 -
EPS 12.65 12.42 13.25 8.52 3.81 0.00 -
DPS 3.69 3.69 5.00 5.00 0.00 0.00 -
NAPS 1.55 1.54 1.51 1.50 1.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 29,553
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 25.86 23.52 17.52 11.05 6.03 0.00 -
EPS 4.19 4.11 3.24 2.08 0.93 0.00 -
DPS 1.22 1.22 1.22 1.22 0.00 0.00 -
NAPS 0.5132 0.5099 0.3694 0.367 0.2447 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 27/09/01 29/06/01 30/03/01 - - - -
Price 1.20 1.17 1.15 0.00 0.00 0.00 -
P/RPS 1.54 1.65 1.61 0.00 0.00 0.00 -
P/EPS 9.49 9.42 8.68 0.00 0.00 0.00 -
EY 10.54 10.62 11.52 0.00 0.00 0.00 -
DY 3.08 3.16 4.35 0.00 0.00 0.00 -
P/NAPS 0.77 0.76 0.76 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 23/11/01 29/08/01 - - - - -
Price 1.62 1.39 0.00 0.00 0.00 0.00 -
P/RPS 2.07 1.96 0.00 0.00 0.00 0.00 -
P/EPS 12.81 11.19 0.00 0.00 0.00 0.00 -
EY 7.81 8.94 0.00 0.00 0.00 0.00 -
DY 2.28 2.66 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.90 0.00 0.00 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