[HARISON] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 9.46%
YoY- 64.04%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 1,057,696 1,051,880 1,076,409 1,091,176 1,089,388 946,792 943,734 7.88%
PBT 39,776 32,085 37,294 38,082 37,204 25,442 24,936 36.48%
Tax -11,932 -9,117 -10,073 -10,044 -11,588 -7,383 -8,181 28.57%
NP 27,844 22,968 27,221 28,038 25,616 18,059 16,754 40.26%
-
NP to SH 27,844 22,968 27,221 28,038 25,616 18,059 16,754 40.26%
-
Tax Rate 30.00% 28.42% 27.01% 26.37% 31.15% 29.02% 32.81% -
Total Cost 1,029,852 1,028,912 1,049,188 1,063,138 1,063,772 928,733 926,980 7.26%
-
Net Worth 222,479 203,423 200,884 203,228 196,231 187,283 181,706 14.43%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - 4,605 - -
Div Payout % - - - - - 25.50% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 222,479 203,423 200,884 203,228 196,231 187,283 181,706 14.43%
NOSH 68,245 64,374 64,386 62,724 62,295 61,404 61,387 7.30%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 2.63% 2.18% 2.53% 2.57% 2.35% 1.91% 1.78% -
ROE 12.52% 11.29% 13.55% 13.80% 13.05% 9.64% 9.22% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 1,549.85 1,634.00 1,671.80 1,739.62 1,748.74 1,541.90 1,537.34 0.54%
EPS 40.80 36.14 42.89 44.70 41.12 29.41 27.29 30.71%
DPS 0.00 0.00 0.00 0.00 0.00 7.50 0.00 -
NAPS 3.26 3.16 3.12 3.24 3.15 3.05 2.96 6.64%
Adjusted Per Share Value based on latest NOSH - 62,726
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 1,544.33 1,535.84 1,571.65 1,593.21 1,590.60 1,382.40 1,377.94 7.88%
EPS 40.65 33.54 39.75 40.94 37.40 26.37 24.46 40.26%
DPS 0.00 0.00 0.00 0.00 0.00 6.72 0.00 -
NAPS 3.2484 2.9702 2.9331 2.9673 2.8652 2.7345 2.6531 14.43%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 1.38 1.31 1.53 1.30 1.30 1.36 1.35 -
P/RPS 0.09 0.08 0.09 0.07 0.07 0.09 0.09 0.00%
P/EPS 3.38 3.67 3.62 2.91 3.16 4.62 4.95 -22.43%
EY 29.57 27.24 27.63 34.38 31.63 21.63 20.22 28.80%
DY 0.00 0.00 0.00 0.00 0.00 5.51 0.00 -
P/NAPS 0.42 0.41 0.49 0.40 0.41 0.45 0.46 -5.87%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 22/05/09 26/02/09 26/11/08 26/08/08 27/05/08 29/02/08 28/11/07 -
Price 1.75 1.35 1.20 1.31 1.35 1.21 1.39 -
P/RPS 0.11 0.08 0.07 0.08 0.08 0.08 0.09 14.30%
P/EPS 4.29 3.78 2.84 2.93 3.28 4.11 5.09 -10.76%
EY 23.31 26.43 35.23 34.12 30.46 24.31 19.64 12.08%
DY 0.00 0.00 0.00 0.00 0.00 6.20 0.00 -
P/NAPS 0.54 0.43 0.38 0.40 0.43 0.40 0.47 9.68%

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