[HARISON] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 102.34%
YoY- 1.18%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 346,020 1,266,201 951,499 643,469 320,798 1,184,470 882,914 -46.41%
PBT 11,193 47,018 34,666 23,837 11,733 49,893 34,862 -53.07%
Tax -3,336 -11,215 -9,066 -6,573 -3,201 -12,802 -9,397 -49.83%
NP 7,857 35,803 25,600 17,264 8,532 37,091 25,465 -54.30%
-
NP to SH 7,857 35,803 25,600 17,264 8,532 37,091 25,465 -54.30%
-
Tax Rate 29.80% 23.85% 26.15% 27.57% 27.28% 25.66% 26.95% -
Total Cost 338,163 1,230,398 925,899 626,205 312,266 1,147,379 857,449 -46.19%
-
Net Worth 280,642 271,825 286,270 288,304 280,063 271,868 259,511 5.35%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - 34,242 - - - - -
Div Payout % - - 133.76% - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 280,642 271,825 286,270 288,304 280,063 271,868 259,511 5.35%
NOSH 68,449 68,469 68,485 68,480 68,475 68,480 68,472 -0.02%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 2.27% 2.83% 2.69% 2.68% 2.66% 3.13% 2.88% -
ROE 2.80% 13.17% 8.94% 5.99% 3.05% 13.64% 9.81% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 505.51 1,849.28 1,389.34 939.63 468.49 1,729.64 1,289.44 -46.40%
EPS 11.47 52.29 37.38 25.21 12.46 54.17 37.19 -54.31%
DPS 0.00 0.00 50.00 0.00 0.00 0.00 0.00 -
NAPS 4.10 3.97 4.18 4.21 4.09 3.97 3.79 5.37%
Adjusted Per Share Value based on latest NOSH - 68,486
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 505.22 1,848.77 1,389.27 939.52 468.39 1,729.43 1,289.13 -46.41%
EPS 11.47 52.28 37.38 25.21 12.46 54.16 37.18 -54.31%
DPS 0.00 0.00 50.00 0.00 0.00 0.00 0.00 -
NAPS 4.0976 3.9689 4.1798 4.2095 4.0892 3.9695 3.7891 5.35%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 3.04 3.47 3.05 3.88 3.35 2.93 2.70 -
P/RPS 0.60 0.19 0.22 0.41 0.72 0.17 0.21 101.22%
P/EPS 26.48 6.64 8.16 15.39 26.89 5.41 7.26 136.76%
EY 3.78 15.07 12.26 6.50 3.72 18.49 13.77 -57.72%
DY 0.00 0.00 16.39 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.87 0.73 0.92 0.82 0.74 0.71 2.79%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 24/05/12 28/02/12 22/11/11 22/08/11 24/05/11 28/02/11 23/11/10 -
Price 3.16 3.21 3.38 3.29 3.93 2.98 2.86 -
P/RPS 0.63 0.17 0.24 0.35 0.84 0.17 0.22 101.52%
P/EPS 27.53 6.14 9.04 13.05 31.54 5.50 7.69 133.83%
EY 3.63 16.29 11.06 7.66 3.17 18.18 13.00 -57.24%
DY 0.00 0.00 14.79 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.81 0.81 0.78 0.96 0.75 0.75 1.76%

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