[HARISON] QoQ Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 118.91%
YoY- 64.04%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 264,424 1,051,880 807,307 545,588 272,347 946,792 707,801 -48.09%
PBT 9,944 32,085 27,971 19,041 9,301 25,442 18,702 -34.34%
Tax -2,983 -9,117 -7,555 -5,022 -2,897 -7,383 -6,136 -38.14%
NP 6,961 22,968 20,416 14,019 6,404 18,059 12,566 -32.52%
-
NP to SH 6,961 22,968 20,416 14,019 6,404 18,059 12,566 -32.52%
-
Tax Rate 30.00% 28.42% 27.01% 26.37% 31.15% 29.02% 32.81% -
Total Cost 257,463 1,028,912 786,891 531,569 265,943 928,733 695,235 -48.39%
-
Net Worth 222,479 203,423 200,884 203,228 196,231 187,283 181,706 14.43%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - 4,605 - -
Div Payout % - - - - - 25.50% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 222,479 203,423 200,884 203,228 196,231 187,283 181,706 14.43%
NOSH 68,245 64,374 64,386 62,724 62,295 61,404 61,387 7.30%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 2.63% 2.18% 2.53% 2.57% 2.35% 1.91% 1.78% -
ROE 3.13% 11.29% 10.16% 6.90% 3.26% 9.64% 6.92% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 387.46 1,634.00 1,253.85 869.81 437.18 1,541.90 1,153.01 -51.63%
EPS 10.20 36.14 32.17 22.35 10.28 29.41 20.47 -37.12%
DPS 0.00 0.00 0.00 0.00 0.00 7.50 0.00 -
NAPS 3.26 3.16 3.12 3.24 3.15 3.05 2.96 6.64%
Adjusted Per Share Value based on latest NOSH - 62,726
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 386.08 1,535.84 1,178.74 796.61 397.65 1,382.40 1,033.45 -48.09%
EPS 10.16 33.54 29.81 20.47 9.35 26.37 18.35 -32.54%
DPS 0.00 0.00 0.00 0.00 0.00 6.72 0.00 -
NAPS 3.2484 2.9702 2.9331 2.9673 2.8652 2.7345 2.6531 14.43%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 1.38 1.31 1.53 1.30 1.30 1.36 1.35 -
P/RPS 0.36 0.08 0.12 0.15 0.30 0.09 0.12 107.86%
P/EPS 13.53 3.67 4.83 5.82 12.65 4.62 6.60 61.30%
EY 7.39 27.24 20.72 17.19 7.91 21.63 15.16 -38.03%
DY 0.00 0.00 0.00 0.00 0.00 5.51 0.00 -
P/NAPS 0.42 0.41 0.49 0.40 0.41 0.45 0.46 -5.87%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 22/05/09 26/02/09 26/11/08 26/08/08 27/05/08 29/02/08 28/11/07 -
Price 1.75 1.35 1.20 1.31 1.35 1.21 1.39 -
P/RPS 0.45 0.08 0.10 0.15 0.31 0.08 0.12 141.17%
P/EPS 17.16 3.78 3.78 5.86 13.13 4.11 6.79 85.43%
EY 5.83 26.43 26.42 17.06 7.61 24.31 14.73 -46.06%
DY 0.00 0.00 0.00 0.00 0.00 6.20 0.00 -
P/NAPS 0.54 0.43 0.38 0.40 0.43 0.40 0.47 9.68%

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