[HARISON] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -2.91%
YoY- 62.47%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 1,058,732 1,057,696 1,051,880 1,076,409 1,091,176 1,089,388 946,792 7.74%
PBT 39,128 39,776 32,085 37,294 38,082 37,204 25,442 33.27%
Tax -9,806 -11,932 -9,117 -10,073 -10,044 -11,588 -7,383 20.85%
NP 29,322 27,844 22,968 27,221 28,038 25,616 18,059 38.18%
-
NP to SH 29,322 27,844 22,968 27,221 28,038 25,616 18,059 38.18%
-
Tax Rate 25.06% 30.00% 28.42% 27.01% 26.37% 31.15% 29.02% -
Total Cost 1,029,410 1,029,852 1,028,912 1,049,188 1,063,138 1,063,772 928,733 7.10%
-
Net Worth 230,230 222,479 203,423 200,884 203,228 196,231 187,283 14.77%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - 4,605 -
Div Payout % - - - - - - 25.50% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 230,230 222,479 203,423 200,884 203,228 196,231 187,283 14.77%
NOSH 68,317 68,245 64,374 64,386 62,724 62,295 61,404 7.37%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 2.77% 2.63% 2.18% 2.53% 2.57% 2.35% 1.91% -
ROE 12.74% 12.52% 11.29% 13.55% 13.80% 13.05% 9.64% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 1,549.72 1,549.85 1,634.00 1,671.80 1,739.62 1,748.74 1,541.90 0.33%
EPS 42.92 40.80 36.14 42.89 44.70 41.12 29.41 28.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.50 -
NAPS 3.37 3.26 3.16 3.12 3.24 3.15 3.05 6.88%
Adjusted Per Share Value based on latest NOSH - 64,365
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 1,545.84 1,544.33 1,535.84 1,571.65 1,593.21 1,590.60 1,382.40 7.74%
EPS 42.81 40.65 33.54 39.75 40.94 37.40 26.37 38.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.72 -
NAPS 3.3616 3.2484 2.9702 2.9331 2.9673 2.8652 2.7345 14.77%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.97 1.38 1.31 1.53 1.30 1.30 1.36 -
P/RPS 0.13 0.09 0.08 0.09 0.07 0.07 0.09 27.80%
P/EPS 4.59 3.38 3.67 3.62 2.91 3.16 4.62 -0.43%
EY 21.79 29.57 27.24 27.63 34.38 31.63 21.63 0.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.51 -
P/NAPS 0.58 0.42 0.41 0.49 0.40 0.41 0.45 18.45%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 25/08/09 22/05/09 26/02/09 26/11/08 26/08/08 27/05/08 29/02/08 -
Price 1.85 1.75 1.35 1.20 1.31 1.35 1.21 -
P/RPS 0.12 0.11 0.08 0.07 0.08 0.08 0.08 31.06%
P/EPS 4.31 4.29 3.78 2.84 2.93 3.28 4.11 3.22%
EY 23.20 23.31 26.43 35.23 34.12 30.46 24.31 -3.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.20 -
P/NAPS 0.55 0.54 0.43 0.38 0.40 0.43 0.40 23.67%

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