[HARISON] QoQ Annualized Quarter Result on 31-Dec-2000 [#4]

Announcement Date
03-Apr-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -3.93%
YoY- -41.3%
View:
Show?
Annualized Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 633,896 629,948 612,364 575,963 568,566 556,062 508,700 15.78%
PBT 12,681 12,978 11,872 12,752 13,296 11,754 8,680 28.72%
Tax -4,468 -4,538 -4,320 -4,463 -4,668 -4,508 -4,112 5.68%
NP 8,213 8,440 7,552 8,289 8,628 7,246 4,568 47.80%
-
NP to SH 8,213 8,440 7,552 8,289 8,628 7,246 4,568 47.80%
-
Tax Rate 35.23% 34.97% 36.39% 35.00% 35.11% 38.35% 47.37% -
Total Cost 625,682 621,508 604,812 567,674 559,938 548,816 504,132 15.47%
-
Net Worth 133,882 133,083 130,206 126,703 125,302 124,993 115,912 10.07%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 133,882 133,083 130,206 126,703 125,302 124,993 115,912 10.07%
NOSH 59,980 60,028 59,936 59,207 58,827 60,383 57,100 3.33%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 1.30% 1.34% 1.23% 1.44% 1.52% 1.30% 0.90% -
ROE 6.13% 6.34% 5.80% 6.54% 6.89% 5.80% 3.94% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 1,056.84 1,049.42 1,021.69 972.79 966.50 920.89 890.89 12.04%
EPS 13.69 14.06 12.60 14.00 14.67 12.00 8.00 43.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2321 2.217 2.1724 2.14 2.13 2.07 2.03 6.52%
Adjusted Per Share Value based on latest NOSH - 60,600
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 185.08 183.92 178.79 168.16 166.00 162.35 148.52 15.78%
EPS 2.40 2.46 2.20 2.42 2.52 2.12 1.33 48.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3909 0.3886 0.3802 0.3699 0.3658 0.3649 0.3384 10.08%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 1.04 1.15 1.26 1.61 1.72 2.08 3.02 -
P/RPS 0.10 0.11 0.12 0.17 0.18 0.23 0.34 -55.74%
P/EPS 7.59 8.18 10.00 11.50 11.73 17.33 37.75 -65.64%
EY 13.17 12.23 10.00 8.70 8.53 5.77 2.65 190.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.52 0.58 0.75 0.81 1.00 1.49 -53.62%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 29/11/01 29/08/01 02/07/01 03/04/01 27/11/00 28/08/00 26/05/00 -
Price 1.15 1.24 1.10 1.21 1.78 1.86 2.30 -
P/RPS 0.11 0.12 0.11 0.12 0.18 0.20 0.26 -43.61%
P/EPS 8.40 8.82 8.73 8.64 12.14 15.50 28.75 -55.93%
EY 11.91 11.34 11.45 11.57 8.24 6.45 3.48 126.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.56 0.51 0.57 0.84 0.90 1.13 -40.36%

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