[HAISAN] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[HAISAN] HAISAN RESOURCES BHD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -4.44%
YoY- 81.3%
Quarter Report
Latest QR
Upcoming QR
HAISAN's Result
HAISAN's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 102,229 108,093 76,599 63,888 44,116 41,906 39,022 17.39%
PBT -9,090 17,532 4,437 4,611 3,337 2,609 5,682 -
Tax -1,794 -2,819 -1,554 -1,102 -1,685 -1,047 -1,965 -1.50%
NP -10,884 14,713 2,883 3,509 1,652 1,562 3,717 -
-
NP to SH -15,195 9,601 1,808 2,995 1,652 1,562 3,717 -
-
Tax Rate - 16.08% 35.02% 23.90% 50.49% 40.13% 34.58% -
Total Cost 113,113 93,380 73,716 60,379 42,464 40,344 35,305 21.39%
-
Net Worth 66,828 74,018 65,904 60,390 61,351 64,399 64,054 0.70%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - 1,997 1,999 -
Div Payout % - - - - - 127.90% 53.81% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 66,828 74,018 65,904 60,390 61,351 64,399 64,054 0.70%
NOSH 80,515 80,454 82,380 83,874 40,099 39,999 40,034 12.33%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin -10.65% 13.61% 3.76% 5.49% 3.74% 3.73% 9.53% -
ROE -22.74% 12.97% 2.74% 4.96% 2.69% 2.43% 5.80% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 126.97 134.35 92.98 76.17 110.02 104.77 97.47 4.50%
EPS -18.87 11.93 2.19 3.57 4.12 3.91 9.28 -
DPS 0.00 0.00 0.00 0.00 0.00 5.00 5.00 -
NAPS 0.83 0.92 0.80 0.72 1.53 1.61 1.60 -10.35%
Adjusted Per Share Value based on latest NOSH - 83,874
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 84.63 89.48 63.41 52.89 36.52 34.69 32.30 17.39%
EPS -12.58 7.95 1.50 2.48 1.37 1.29 3.08 -
DPS 0.00 0.00 0.00 0.00 0.00 1.65 1.66 -
NAPS 0.5532 0.6127 0.5456 0.4999 0.5079 0.5331 0.5303 0.70%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.72 1.20 0.77 0.93 1.75 1.92 1.99 -
P/RPS 0.57 0.89 0.83 1.22 1.59 1.83 2.04 -19.12%
P/EPS -3.82 10.06 35.08 26.04 42.48 49.17 21.43 -
EY -26.21 9.94 2.85 3.84 2.35 2.03 4.67 -
DY 0.00 0.00 0.00 0.00 0.00 2.60 2.51 -
P/NAPS 0.87 1.30 0.96 1.29 1.14 1.19 1.24 -5.73%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/08 29/11/07 23/11/06 25/11/05 18/11/04 28/11/03 27/11/02 -
Price 0.67 0.90 0.73 0.94 1.66 2.02 2.02 -
P/RPS 0.53 0.67 0.79 1.23 1.51 1.93 2.07 -20.29%
P/EPS -3.55 7.54 33.26 26.32 40.29 51.73 21.76 -
EY -28.17 13.26 3.01 3.80 2.48 1.93 4.60 -
DY 0.00 0.00 0.00 0.00 0.00 2.48 2.48 -
P/NAPS 0.81 0.98 0.91 1.31 1.08 1.25 1.26 -7.09%

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