[HARISON] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 7.78%
YoY- 37.06%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 1,076,409 1,091,176 1,089,388 946,792 943,734 923,832 916,860 11.25%
PBT 37,294 38,082 37,204 25,442 24,936 25,052 21,836 42.74%
Tax -10,073 -10,044 -11,588 -7,383 -8,181 -7,960 -6,332 36.15%
NP 27,221 28,038 25,616 18,059 16,754 17,092 15,504 45.38%
-
NP to SH 27,221 28,038 25,616 18,059 16,754 17,092 15,504 45.38%
-
Tax Rate 27.01% 26.37% 31.15% 29.02% 32.81% 31.77% 29.00% -
Total Cost 1,049,188 1,063,138 1,063,772 928,733 926,980 906,740 901,356 10.62%
-
Net Worth 200,884 203,228 196,231 187,283 181,706 181,334 177,396 8.61%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 4,605 - - - -
Div Payout % - - - 25.50% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 200,884 203,228 196,231 187,283 181,706 181,334 177,396 8.61%
NOSH 64,386 62,724 62,295 61,404 61,387 61,261 60,752 3.93%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 2.53% 2.57% 2.35% 1.91% 1.78% 1.85% 1.69% -
ROE 13.55% 13.80% 13.05% 9.64% 9.22% 9.43% 8.74% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 1,671.80 1,739.62 1,748.74 1,541.90 1,537.34 1,508.01 1,509.18 7.04%
EPS 42.89 44.70 41.12 29.41 27.29 27.90 25.52 41.22%
DPS 0.00 0.00 0.00 7.50 0.00 0.00 0.00 -
NAPS 3.12 3.24 3.15 3.05 2.96 2.96 2.92 4.50%
Adjusted Per Share Value based on latest NOSH - 61,374
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 1,571.65 1,593.21 1,590.60 1,382.40 1,377.94 1,348.88 1,338.70 11.25%
EPS 39.75 40.94 37.40 26.37 24.46 24.96 22.64 45.38%
DPS 0.00 0.00 0.00 6.72 0.00 0.00 0.00 -
NAPS 2.9331 2.9673 2.8652 2.7345 2.6531 2.6476 2.5902 8.61%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.53 1.30 1.30 1.36 1.35 1.40 1.21 -
P/RPS 0.09 0.07 0.07 0.09 0.09 0.09 0.08 8.14%
P/EPS 3.62 2.91 3.16 4.62 4.95 5.02 4.74 -16.40%
EY 27.63 34.38 31.63 21.63 20.22 19.93 21.09 19.67%
DY 0.00 0.00 0.00 5.51 0.00 0.00 0.00 -
P/NAPS 0.49 0.40 0.41 0.45 0.46 0.47 0.41 12.58%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 26/08/08 27/05/08 29/02/08 28/11/07 28/08/07 31/05/07 -
Price 1.20 1.31 1.35 1.21 1.39 1.33 1.27 -
P/RPS 0.07 0.08 0.08 0.08 0.09 0.09 0.08 -8.49%
P/EPS 2.84 2.93 3.28 4.11 5.09 4.77 4.98 -31.16%
EY 35.23 34.12 30.46 24.31 19.64 20.98 20.09 45.27%
DY 0.00 0.00 0.00 6.20 0.00 0.00 0.00 -
P/NAPS 0.38 0.40 0.43 0.40 0.47 0.45 0.43 -7.88%

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