[HAISAN] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[HAISAN] HAISAN RESOURCES BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 11.43%
YoY- -14.55%
Quarter Report
Latest QR
Upcoming QR
HAISAN's Result
HAISAN's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 41,906 42,164 42,020 40,348 39,022 39,260 37,112 8.42%
PBT 2,609 3,413 5,797 5,611 5,682 5,711 6,205 -43.84%
Tax -1,047 -1,074 -1,329 -1,469 -1,965 -1,943 -2,094 -36.97%
NP 1,562 2,339 4,468 4,142 3,717 3,768 4,111 -47.50%
-
NP to SH 1,562 2,339 4,468 4,142 3,717 3,768 4,111 -47.50%
-
Tax Rate 40.13% 31.47% 22.93% 26.18% 34.58% 34.02% 33.75% -
Total Cost 40,344 39,825 37,552 36,206 35,305 35,492 33,001 14.31%
-
Net Worth 64,399 65,199 66,867 39,955 64,054 62,888 62,705 1.79%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 1,997 1,997 1,997 1,997 1,999 1,999 1,999 -0.06%
Div Payout % 127.90% 85.41% 44.71% 48.23% 53.81% 53.08% 48.65% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 64,399 65,199 66,867 39,955 64,054 62,888 62,705 1.79%
NOSH 39,999 40,000 40,040 39,955 40,034 40,056 39,939 0.10%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 3.73% 5.55% 10.63% 10.27% 9.53% 9.60% 11.08% -
ROE 2.43% 3.59% 6.68% 10.37% 5.80% 5.99% 6.56% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 104.77 105.41 104.94 100.98 97.47 98.01 92.92 8.32%
EPS 3.91 5.85 11.16 10.37 9.28 9.41 10.29 -47.50%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 1.61 1.63 1.67 1.00 1.60 1.57 1.57 1.68%
Adjusted Per Share Value based on latest NOSH - 39,955
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 34.69 34.90 34.78 33.40 32.30 32.50 30.72 8.43%
EPS 1.29 1.94 3.70 3.43 3.08 3.12 3.40 -47.55%
DPS 1.65 1.65 1.65 1.65 1.66 1.66 1.66 -0.40%
NAPS 0.5331 0.5397 0.5535 0.3308 0.5303 0.5206 0.5191 1.78%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.92 2.00 1.95 1.94 1.99 2.02 2.10 -
P/RPS 1.83 1.90 1.86 1.92 2.04 2.06 2.26 -13.11%
P/EPS 49.17 34.20 17.48 18.71 21.43 21.47 20.40 79.67%
EY 2.03 2.92 5.72 5.34 4.67 4.66 4.90 -44.39%
DY 2.60 2.50 2.56 2.58 2.51 2.48 2.38 6.06%
P/NAPS 1.19 1.23 1.17 1.94 1.24 1.29 1.34 -7.60%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 27/08/03 28/05/03 25/02/03 27/11/02 28/08/02 24/05/02 -
Price 2.02 1.95 2.01 1.97 2.02 2.09 2.05 -
P/RPS 1.93 1.85 1.92 1.95 2.07 2.13 2.21 -8.62%
P/EPS 51.73 33.35 18.01 19.00 21.76 22.22 19.92 88.82%
EY 1.93 3.00 5.55 5.26 4.60 4.50 5.02 -47.09%
DY 2.48 2.56 2.49 2.54 2.48 2.39 2.44 1.08%
P/NAPS 1.25 1.20 1.20 1.97 1.26 1.33 1.31 -3.07%

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