[HAISAN] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[HAISAN] HAISAN RESOURCES BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -1.7%
YoY- 30.21%
Quarter Report
Latest QR
Upcoming QR
HAISAN's Result
HAISAN's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 102,692 120,729 68,673 68,236 46,329 40,613 40,348 16.83%
PBT -7,087 6,953 4,833 5,397 3,132 1,143 5,611 -
Tax -2,151 -1,632 -1,632 -1,547 -871 -1,544 -1,469 6.55%
NP -9,238 5,321 3,201 3,850 2,261 -401 4,142 -
-
NP to SH -13,248 556 1,643 2,944 2,261 -401 4,142 -
-
Tax Rate - 23.47% 33.77% 28.66% 27.81% 135.08% 26.18% -
Total Cost 111,930 115,408 65,472 64,386 44,068 41,014 36,206 20.67%
-
Net Worth 61,196 67,654 73,319 65,346 40,961 40,000 39,955 7.35%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - 1,997 -
Div Payout % - - - - - - 48.23% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 61,196 67,654 73,319 65,346 40,961 40,000 39,955 7.35%
NOSH 80,522 80,541 82,380 83,777 40,961 40,000 39,955 12.37%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -9.00% 4.41% 4.66% 5.64% 4.88% -0.99% 10.27% -
ROE -21.65% 0.82% 2.24% 4.51% 5.52% -1.00% 10.37% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 127.53 149.90 83.36 81.45 113.10 101.53 100.98 3.96%
EPS -16.45 0.69 1.99 3.51 5.52 -1.00 10.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 0.76 0.84 0.89 0.78 1.00 1.00 1.00 -4.46%
Adjusted Per Share Value based on latest NOSH - 83,777
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 85.01 99.94 56.85 56.49 38.35 33.62 33.40 16.83%
EPS -10.97 0.46 1.36 2.44 1.87 -0.33 3.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.65 -
NAPS 0.5066 0.5601 0.6069 0.5409 0.3391 0.3311 0.3308 7.35%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.70 0.86 0.64 0.93 1.80 1.95 1.94 -
P/RPS 0.55 0.57 0.77 1.14 1.59 1.92 1.92 -18.79%
P/EPS -4.25 124.58 32.09 26.47 32.61 -194.51 18.71 -
EY -23.50 0.80 3.12 3.78 3.07 -0.51 5.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.58 -
P/NAPS 0.92 1.02 0.72 1.19 1.80 1.95 1.94 -11.68%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 29/02/08 26/02/07 27/02/06 25/02/05 27/02/04 25/02/03 -
Price 0.67 0.90 0.65 0.86 0.75 1.94 1.97 -
P/RPS 0.53 0.60 0.78 1.06 0.66 1.91 1.95 -19.50%
P/EPS -4.07 130.37 32.59 24.47 13.59 -193.52 19.00 -
EY -24.56 0.77 3.07 4.09 7.36 -0.52 5.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.54 -
P/NAPS 0.88 1.07 0.73 1.10 0.75 1.94 1.97 -12.55%

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