[HARISON] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 131.44%
YoY- 27.96%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 198,725 801,853 605,635 398,980 195,926 709,663 529,572 -47.94%
PBT 4,800 17,278 15,441 10,798 4,531 12,973 11,168 -43.01%
Tax -1,703 -6,884 -4,241 -3,031 -1,175 -4,680 -3,532 -38.48%
NP 3,097 10,394 11,200 7,767 3,356 8,293 7,636 -45.17%
-
NP to SH 3,097 10,394 11,200 7,767 3,356 8,293 7,636 -45.17%
-
Tax Rate 35.48% 39.84% 27.47% 28.07% 25.93% 36.07% 31.63% -
Total Cost 195,628 791,459 594,435 391,213 192,570 701,370 521,936 -47.98%
-
Net Worth 158,465 152,471 155,972 154,740 150,689 146,400 145,161 6.01%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 3,601 - - - 3,000 - -
Div Payout % - 34.65% - - - 36.18% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 158,465 152,471 155,972 154,740 150,689 146,400 145,161 6.01%
NOSH 60,252 60,028 59,989 59,976 60,035 60,000 59,984 0.29%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 1.56% 1.30% 1.85% 1.95% 1.71% 1.17% 1.44% -
ROE 1.95% 6.82% 7.18% 5.02% 2.23% 5.66% 5.26% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 329.82 1,335.79 1,009.57 665.22 326.35 1,182.77 882.85 -48.09%
EPS 5.14 17.32 18.67 12.95 5.59 13.82 12.73 -45.34%
DPS 0.00 6.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.63 2.54 2.60 2.58 2.51 2.44 2.42 5.69%
Adjusted Per Share Value based on latest NOSH - 60,013
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 290.16 1,170.78 884.28 582.55 286.07 1,036.17 773.22 -47.94%
EPS 4.52 15.18 16.35 11.34 4.90 12.11 11.15 -45.19%
DPS 0.00 5.26 0.00 0.00 0.00 4.38 0.00 -
NAPS 2.3137 2.2262 2.2773 2.2593 2.2002 2.1376 2.1195 6.01%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.30 1.39 1.13 1.16 1.16 1.10 1.12 -
P/RPS 0.39 0.10 0.11 0.17 0.36 0.09 0.13 107.86%
P/EPS 25.29 8.03 6.05 8.96 20.75 7.96 8.80 102.00%
EY 3.95 12.46 16.52 11.16 4.82 12.57 11.37 -50.54%
DY 0.00 4.32 0.00 0.00 0.00 4.55 0.00 -
P/NAPS 0.49 0.55 0.43 0.45 0.46 0.45 0.46 4.29%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 02/03/05 26/11/04 26/08/04 28/05/04 27/02/04 21/11/03 -
Price 1.26 1.31 1.16 1.02 1.00 1.17 1.18 -
P/RPS 0.38 0.10 0.11 0.15 0.31 0.10 0.13 104.30%
P/EPS 24.51 7.57 6.21 7.88 17.89 8.46 9.27 91.09%
EY 4.08 13.22 16.09 12.70 5.59 11.81 10.79 -47.67%
DY 0.00 4.58 0.00 0.00 0.00 4.27 0.00 -
P/NAPS 0.48 0.52 0.45 0.40 0.40 0.48 0.49 -1.36%

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