[HARISON] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -12.58%
YoY- 15.73%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 848,838 834,938 831,596 819,657 833,492 822,686 794,900 4.46%
PBT 20,656 22,344 22,108 17,699 20,300 21,608 19,200 4.98%
Tax -6,741 -7,128 -7,248 -5,670 -6,540 -6,188 -6,812 -0.69%
NP 13,914 15,216 14,860 12,029 13,760 15,420 12,388 8.04%
-
NP to SH 13,914 15,216 14,860 12,029 13,760 15,420 12,388 8.04%
-
Tax Rate 32.63% 31.90% 32.78% 32.04% 32.22% 28.64% 35.48% -
Total Cost 834,924 819,722 816,736 807,628 819,732 807,266 782,512 4.41%
-
Net Worth 170,297 169,605 165,783 161,917 163,329 163,142 158,465 4.91%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 3,625 - 15,021 - -
Div Payout % - - - 30.14% - 97.41% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 170,297 169,605 165,783 161,917 163,329 163,142 158,465 4.91%
NOSH 60,603 60,573 60,504 60,416 60,492 60,423 60,252 0.38%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 1.64% 1.82% 1.79% 1.47% 1.65% 1.87% 1.56% -
ROE 8.17% 8.97% 8.96% 7.43% 8.42% 9.45% 7.82% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 1,400.63 1,378.39 1,374.43 1,356.67 1,377.85 1,361.54 1,319.27 4.06%
EPS 22.96 25.12 24.56 19.91 22.75 25.52 20.56 7.63%
DPS 0.00 0.00 0.00 6.00 0.00 24.86 0.00 -
NAPS 2.81 2.80 2.74 2.68 2.70 2.70 2.63 4.50%
Adjusted Per Share Value based on latest NOSH - 60,388
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 1,239.38 1,219.08 1,214.20 1,196.77 1,216.97 1,201.19 1,160.62 4.47%
EPS 20.32 22.22 21.70 17.56 20.09 22.51 18.09 8.05%
DPS 0.00 0.00 0.00 5.29 0.00 21.93 0.00 -
NAPS 2.4865 2.4764 2.4206 2.3641 2.3848 2.382 2.3137 4.91%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.08 1.19 1.13 1.17 1.19 1.29 1.30 -
P/RPS 0.08 0.09 0.08 0.09 0.09 0.09 0.10 -13.81%
P/EPS 4.70 4.74 4.60 5.88 5.23 5.05 6.32 -17.90%
EY 21.26 21.11 21.73 17.02 19.11 19.78 15.82 21.75%
DY 0.00 0.00 0.00 5.13 0.00 19.27 0.00 -
P/NAPS 0.38 0.43 0.41 0.44 0.44 0.48 0.49 -15.57%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 29/08/06 30/05/06 28/02/06 21/11/05 25/08/05 30/05/05 -
Price 1.14 1.02 1.15 1.14 1.16 1.20 1.26 -
P/RPS 0.08 0.07 0.08 0.08 0.08 0.09 0.10 -13.81%
P/EPS 4.97 4.06 4.68 5.73 5.10 4.70 6.13 -13.04%
EY 20.14 24.63 21.36 17.46 19.61 21.27 16.32 15.03%
DY 0.00 0.00 0.00 5.26 0.00 20.72 0.00 -
P/NAPS 0.41 0.36 0.42 0.43 0.43 0.44 0.48 -9.96%

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