[HARISON] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
22-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 21.23%
YoY- 8.7%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 1,056,648 1,059,424 1,058,732 1,057,696 1,051,880 1,076,409 1,091,176 -2.11%
PBT 39,532 38,410 39,128 39,776 32,085 37,294 38,082 2.51%
Tax -9,184 -10,281 -9,806 -11,932 -9,117 -10,073 -10,044 -5.77%
NP 30,348 28,129 29,322 27,844 22,968 27,221 28,038 5.40%
-
NP to SH 30,348 28,129 29,322 27,844 22,968 27,221 28,038 5.40%
-
Tax Rate 23.23% 26.77% 25.06% 30.00% 28.42% 27.01% 26.37% -
Total Cost 1,026,300 1,031,294 1,029,410 1,029,852 1,028,912 1,049,188 1,063,138 -2.31%
-
Net Worth 241,318 231,752 230,230 222,479 203,423 200,884 203,228 12.09%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 10,254 - - - - - - -
Div Payout % 33.79% - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 241,318 231,752 230,230 222,479 203,423 200,884 203,228 12.09%
NOSH 68,362 68,363 68,317 68,245 64,374 64,386 62,724 5.88%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 2.87% 2.66% 2.77% 2.63% 2.18% 2.53% 2.57% -
ROE 12.58% 12.14% 12.74% 12.52% 11.29% 13.55% 13.80% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 1,545.66 1,549.69 1,549.72 1,549.85 1,634.00 1,671.80 1,739.62 -7.55%
EPS 44.40 41.15 42.92 40.80 36.14 42.89 44.70 -0.44%
DPS 15.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.53 3.39 3.37 3.26 3.16 3.12 3.24 5.86%
Adjusted Per Share Value based on latest NOSH - 68,245
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 308.51 309.32 309.11 308.81 307.11 314.27 318.59 -2.11%
EPS 8.86 8.21 8.56 8.13 6.71 7.95 8.19 5.36%
DPS 2.99 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7046 0.6766 0.6722 0.6496 0.5939 0.5865 0.5934 12.09%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.10 2.00 1.97 1.38 1.31 1.53 1.30 -
P/RPS 0.14 0.13 0.13 0.09 0.08 0.09 0.07 58.53%
P/EPS 4.73 4.86 4.59 3.38 3.67 3.62 2.91 38.12%
EY 21.14 20.57 21.79 29.57 27.24 27.63 34.38 -27.62%
DY 7.14 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.59 0.58 0.42 0.41 0.49 0.40 29.48%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 24/11/09 25/08/09 22/05/09 26/02/09 26/11/08 26/08/08 -
Price 2.40 2.17 1.85 1.75 1.35 1.20 1.31 -
P/RPS 0.16 0.14 0.12 0.11 0.08 0.07 0.08 58.53%
P/EPS 5.41 5.27 4.31 4.29 3.78 2.84 2.93 50.33%
EY 18.50 18.96 23.20 23.31 26.43 35.23 34.12 -33.43%
DY 6.25 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.64 0.55 0.54 0.43 0.38 0.40 42.30%

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