[HARISON] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 37.17%
YoY- 1.12%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 461,916 229,215 845,204 636,629 417,469 207,899 819,657 -31.84%
PBT 12,526 5,459 19,365 15,492 11,172 5,527 17,699 -20.63%
Tax -3,980 -1,583 -6,189 -5,056 -3,564 -1,812 -5,670 -21.06%
NP 8,546 3,876 13,176 10,436 7,608 3,715 12,029 -20.42%
-
NP to SH 8,546 3,876 13,176 10,436 7,608 3,715 12,029 -20.42%
-
Tax Rate 31.77% 29.00% 31.96% 32.64% 31.90% 32.78% 32.04% -
Total Cost 453,370 225,339 832,028 626,193 409,861 204,184 807,628 -32.02%
-
Net Worth 181,334 177,396 172,716 170,297 169,605 165,783 161,917 7.86%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 4,242 - - - 3,625 -
Div Payout % - - 32.20% - - - 30.14% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 181,334 177,396 172,716 170,297 169,605 165,783 161,917 7.86%
NOSH 61,261 60,752 60,602 60,603 60,573 60,504 60,416 0.93%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 1.85% 1.69% 1.56% 1.64% 1.82% 1.79% 1.47% -
ROE 4.71% 2.18% 7.63% 6.13% 4.49% 2.24% 7.43% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 754.01 377.29 1,394.68 1,050.47 689.20 343.61 1,356.67 -32.47%
EPS 13.95 6.38 21.74 17.22 12.56 6.14 19.91 -21.16%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 6.00 -
NAPS 2.96 2.92 2.85 2.81 2.80 2.74 2.68 6.86%
Adjusted Per Share Value based on latest NOSH - 60,556
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 674.44 334.67 1,234.07 929.53 609.54 303.55 1,196.77 -31.84%
EPS 12.48 5.66 19.24 15.24 11.11 5.42 17.56 -20.41%
DPS 0.00 0.00 6.19 0.00 0.00 0.00 5.29 -
NAPS 2.6476 2.5902 2.5218 2.4865 2.4764 2.4206 2.3641 7.86%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.40 1.21 1.12 1.08 1.19 1.13 1.17 -
P/RPS 0.19 0.32 0.08 0.10 0.17 0.33 0.09 64.79%
P/EPS 10.04 18.97 5.15 6.27 9.47 18.40 5.88 42.99%
EY 9.96 5.27 19.41 15.94 10.55 5.43 17.02 -30.10%
DY 0.00 0.00 6.25 0.00 0.00 0.00 5.13 -
P/NAPS 0.47 0.41 0.39 0.38 0.43 0.41 0.44 4.50%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 31/05/07 28/02/07 29/11/06 29/08/06 30/05/06 28/02/06 -
Price 1.33 1.27 1.16 1.14 1.02 1.15 1.14 -
P/RPS 0.18 0.34 0.08 0.11 0.15 0.33 0.08 71.96%
P/EPS 9.53 19.91 5.34 6.62 8.12 18.73 5.73 40.50%
EY 10.49 5.02 18.74 15.11 12.31 5.34 17.46 -28.86%
DY 0.00 0.00 6.03 0.00 0.00 0.00 5.26 -
P/NAPS 0.45 0.43 0.41 0.41 0.36 0.42 0.43 3.08%

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