[HARISON] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
02-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -7.2%
YoY- 25.33%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 625,119 411,343 198,725 801,853 605,635 398,980 195,926 116.57%
PBT 15,225 10,804 4,800 17,278 15,441 10,798 4,531 124.17%
Tax -4,905 -3,094 -1,703 -6,884 -4,241 -3,031 -1,175 159.03%
NP 10,320 7,710 3,097 10,394 11,200 7,767 3,356 111.32%
-
NP to SH 10,320 7,710 3,097 10,394 11,200 7,767 3,356 111.32%
-
Tax Rate 32.22% 28.64% 35.48% 39.84% 27.47% 28.07% 25.93% -
Total Cost 614,799 403,633 195,628 791,459 594,435 391,213 192,570 116.66%
-
Net Worth 163,329 163,142 158,465 152,471 155,972 154,740 150,689 5.51%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - 7,510 - 3,601 - - - -
Div Payout % - 97.41% - 34.65% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 163,329 163,142 158,465 152,471 155,972 154,740 150,689 5.51%
NOSH 60,492 60,423 60,252 60,028 59,989 59,976 60,035 0.50%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 1.65% 1.87% 1.56% 1.30% 1.85% 1.95% 1.71% -
ROE 6.32% 4.73% 1.95% 6.82% 7.18% 5.02% 2.23% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 1,033.38 680.77 329.82 1,335.79 1,009.57 665.22 326.35 115.48%
EPS 17.06 12.76 5.14 17.32 18.67 12.95 5.59 110.25%
DPS 0.00 12.43 0.00 6.00 0.00 0.00 0.00 -
NAPS 2.70 2.70 2.63 2.54 2.60 2.58 2.51 4.98%
Adjusted Per Share Value based on latest NOSH - 59,897
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 912.73 600.60 290.16 1,170.78 884.28 582.55 286.07 116.57%
EPS 15.07 11.26 4.52 15.18 16.35 11.34 4.90 111.33%
DPS 0.00 10.97 0.00 5.26 0.00 0.00 0.00 -
NAPS 2.3848 2.382 2.3137 2.2262 2.2773 2.2593 2.2002 5.51%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.19 1.29 1.30 1.39 1.13 1.16 1.16 -
P/RPS 0.12 0.19 0.39 0.10 0.11 0.17 0.36 -51.89%
P/EPS 6.98 10.11 25.29 8.03 6.05 8.96 20.75 -51.59%
EY 14.34 9.89 3.95 12.46 16.52 11.16 4.82 106.71%
DY 0.00 9.64 0.00 4.32 0.00 0.00 0.00 -
P/NAPS 0.44 0.48 0.49 0.55 0.43 0.45 0.46 -2.91%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 21/11/05 25/08/05 30/05/05 02/03/05 26/11/04 26/08/04 28/05/04 -
Price 1.16 1.20 1.26 1.31 1.16 1.02 1.00 -
P/RPS 0.11 0.18 0.38 0.10 0.11 0.15 0.31 -49.84%
P/EPS 6.80 9.40 24.51 7.57 6.21 7.88 17.89 -47.49%
EY 14.71 10.63 4.08 13.22 16.09 12.70 5.59 90.49%
DY 0.00 10.36 0.00 4.58 0.00 0.00 0.00 -
P/NAPS 0.43 0.44 0.48 0.52 0.45 0.40 0.40 4.93%

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