[HARISON] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 9.24%
YoY- 22.22%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,268,665 1,286,938 1,283,192 1,184,470 1,177,218 1,175,862 1,165,868 5.78%
PBT 46,221 47,674 46,932 49,893 46,482 46,234 47,092 -1.23%
Tax -12,088 -13,146 -12,804 -12,802 -12,529 -12,110 -12,080 0.04%
NP 34,133 34,528 34,128 37,091 33,953 34,124 35,012 -1.67%
-
NP to SH 34,133 34,528 34,128 37,091 33,953 34,124 35,012 -1.67%
-
Tax Rate 26.15% 27.57% 27.28% 25.66% 26.95% 26.19% 25.65% -
Total Cost 1,234,532 1,252,410 1,249,064 1,147,379 1,143,265 1,141,738 1,130,856 6.01%
-
Net Worth 286,270 288,304 280,063 271,868 259,511 258,805 250,672 9.24%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 45,657 - - - - - - -
Div Payout % 133.76% - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 286,270 288,304 280,063 271,868 259,511 258,805 250,672 9.24%
NOSH 68,485 68,480 68,475 68,480 68,472 68,467 68,489 -0.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 2.69% 2.68% 2.66% 3.13% 2.88% 2.90% 3.00% -
ROE 11.92% 11.98% 12.19% 13.64% 13.08% 13.19% 13.97% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 1,852.45 1,879.27 1,873.95 1,729.64 1,719.25 1,717.41 1,702.25 5.79%
EPS 49.84 50.42 49.84 54.17 49.59 49.84 51.12 -1.67%
DPS 66.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.18 4.21 4.09 3.97 3.79 3.78 3.66 9.25%
Adjusted Per Share Value based on latest NOSH - 68,458
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 1,852.36 1,879.04 1,873.57 1,729.43 1,718.84 1,716.86 1,702.27 5.78%
EPS 49.84 50.41 49.83 54.16 49.57 49.82 51.12 -1.67%
DPS 66.66 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.1798 4.2095 4.0892 3.9695 3.7891 3.7788 3.66 9.24%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 3.05 3.88 3.35 2.93 2.70 2.75 2.75 -
P/RPS 0.16 0.21 0.18 0.17 0.16 0.16 0.16 0.00%
P/EPS 6.12 7.70 6.72 5.41 5.45 5.52 5.38 8.96%
EY 16.34 12.99 14.88 18.49 18.37 18.12 18.59 -8.23%
DY 21.86 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.92 0.82 0.74 0.71 0.73 0.75 -1.78%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 22/08/11 24/05/11 28/02/11 23/11/10 24/08/10 31/05/10 -
Price 3.38 3.29 3.93 2.98 2.86 2.80 2.55 -
P/RPS 0.18 0.18 0.21 0.17 0.17 0.16 0.15 12.91%
P/EPS 6.78 6.53 7.89 5.50 5.77 5.62 4.99 22.65%
EY 14.75 15.33 12.68 18.18 17.34 17.80 20.05 -18.49%
DY 19.72 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.78 0.96 0.75 0.75 0.74 0.70 10.20%

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