[HARISON] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -1.97%
YoY- 20.41%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,091,176 1,089,388 946,792 943,734 923,832 916,860 845,204 18.58%
PBT 38,082 37,204 25,442 24,936 25,052 21,836 19,365 57.02%
Tax -10,044 -11,588 -7,383 -8,181 -7,960 -6,332 -6,189 38.13%
NP 28,038 25,616 18,059 16,754 17,092 15,504 13,176 65.51%
-
NP to SH 28,038 25,616 18,059 16,754 17,092 15,504 13,176 65.51%
-
Tax Rate 26.37% 31.15% 29.02% 32.81% 31.77% 29.00% 31.96% -
Total Cost 1,063,138 1,063,772 928,733 926,980 906,740 901,356 832,028 17.76%
-
Net Worth 203,228 196,231 187,283 181,706 181,334 177,396 172,716 11.46%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 4,605 - - - 4,242 -
Div Payout % - - 25.50% - - - 32.20% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 203,228 196,231 187,283 181,706 181,334 177,396 172,716 11.46%
NOSH 62,724 62,295 61,404 61,387 61,261 60,752 60,602 2.32%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 2.57% 2.35% 1.91% 1.78% 1.85% 1.69% 1.56% -
ROE 13.80% 13.05% 9.64% 9.22% 9.43% 8.74% 7.63% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 1,739.62 1,748.74 1,541.90 1,537.34 1,508.01 1,509.18 1,394.68 15.88%
EPS 44.70 41.12 29.41 27.29 27.90 25.52 21.74 61.76%
DPS 0.00 0.00 7.50 0.00 0.00 0.00 7.00 -
NAPS 3.24 3.15 3.05 2.96 2.96 2.92 2.85 8.93%
Adjusted Per Share Value based on latest NOSH - 61,374
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 1,593.21 1,590.60 1,382.40 1,377.94 1,348.88 1,338.70 1,234.07 18.58%
EPS 40.94 37.40 26.37 24.46 24.96 22.64 19.24 65.51%
DPS 0.00 0.00 6.72 0.00 0.00 0.00 6.19 -
NAPS 2.9673 2.8652 2.7345 2.6531 2.6476 2.5902 2.5218 11.46%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.30 1.30 1.36 1.35 1.40 1.21 1.12 -
P/RPS 0.07 0.07 0.09 0.09 0.09 0.08 0.08 -8.52%
P/EPS 2.91 3.16 4.62 4.95 5.02 4.74 5.15 -31.67%
EY 34.38 31.63 21.63 20.22 19.93 21.09 19.41 46.44%
DY 0.00 0.00 5.51 0.00 0.00 0.00 6.25 -
P/NAPS 0.40 0.41 0.45 0.46 0.47 0.41 0.39 1.70%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 27/05/08 29/02/08 28/11/07 28/08/07 31/05/07 28/02/07 -
Price 1.31 1.35 1.21 1.39 1.33 1.27 1.16 -
P/RPS 0.08 0.08 0.08 0.09 0.09 0.08 0.08 0.00%
P/EPS 2.93 3.28 4.11 5.09 4.77 4.98 5.34 -33.00%
EY 34.12 30.46 24.31 19.64 20.98 20.09 18.74 49.15%
DY 0.00 0.00 6.20 0.00 0.00 0.00 6.03 -
P/NAPS 0.40 0.43 0.40 0.47 0.45 0.43 0.41 -1.63%

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