[HARISON] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 35.61%
YoY- -16.95%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 707,633 351,143 1,365,890 1,038,029 694,847 346,020 1,266,201 -32.17%
PBT 18,480 9,036 40,005 30,610 22,221 11,193 47,018 -46.37%
Tax -4,779 -2,674 -11,643 -9,350 -6,544 -3,336 -11,215 -43.40%
NP 13,701 6,362 28,362 21,260 15,677 7,857 35,803 -47.32%
-
NP to SH 13,701 6,362 28,362 21,260 15,677 7,857 35,803 -47.32%
-
Tax Rate 25.86% 29.59% 29.10% 30.55% 29.45% 29.80% 23.85% -
Total Cost 693,932 344,781 1,337,528 1,016,769 679,170 338,163 1,230,398 -31.76%
-
Net Worth 301,954 294,473 288,285 280,043 288,336 280,642 271,825 7.26%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 301,954 294,473 288,285 280,043 288,336 280,642 271,825 7.26%
NOSH 68,470 68,482 68,476 68,470 68,488 68,449 68,469 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 1.94% 1.81% 2.08% 2.05% 2.26% 2.27% 2.83% -
ROE 4.54% 2.16% 9.84% 7.59% 5.44% 2.80% 13.17% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 1,033.49 512.75 1,994.69 1,516.03 1,014.55 505.51 1,849.28 -32.17%
EPS 19.09 9.29 41.42 31.05 22.89 11.47 52.29 -48.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.41 4.30 4.21 4.09 4.21 4.10 3.97 7.26%
Adjusted Per Share Value based on latest NOSH - 68,503
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 1,033.21 512.70 1,994.32 1,515.61 1,014.54 505.22 1,848.77 -32.17%
EPS 20.00 9.29 41.41 31.04 22.89 11.47 52.28 -47.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.4088 4.2996 4.2092 4.0889 4.21 4.0976 3.9689 7.26%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 3.28 2.81 2.85 2.95 3.57 3.04 3.47 -
P/RPS 0.32 0.55 0.14 0.19 0.35 0.60 0.19 41.60%
P/EPS 16.39 30.25 6.88 9.50 15.60 26.48 6.64 82.74%
EY 6.10 3.31 14.53 10.53 6.41 3.78 15.07 -45.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.65 0.68 0.72 0.85 0.74 0.87 -10.23%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 28/05/13 28/02/13 21/11/12 30/08/12 24/05/12 28/02/12 -
Price 2.96 3.30 2.84 2.90 3.29 3.16 3.21 -
P/RPS 0.29 0.64 0.14 0.19 0.32 0.63 0.17 42.81%
P/EPS 14.79 35.52 6.86 9.34 14.37 27.53 6.14 79.79%
EY 6.76 2.82 14.58 10.71 6.96 3.63 16.29 -44.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.77 0.67 0.71 0.78 0.77 0.81 -11.89%

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