[HARISON] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 26.26%
YoY- 9.54%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 707,801 461,916 229,215 845,204 636,629 417,469 207,899 126.14%
PBT 18,702 12,526 5,459 19,365 15,492 11,172 5,527 125.22%
Tax -6,136 -3,980 -1,583 -6,189 -5,056 -3,564 -1,812 125.33%
NP 12,566 8,546 3,876 13,176 10,436 7,608 3,715 125.16%
-
NP to SH 12,566 8,546 3,876 13,176 10,436 7,608 3,715 125.16%
-
Tax Rate 32.81% 31.77% 29.00% 31.96% 32.64% 31.90% 32.78% -
Total Cost 695,235 453,370 225,339 832,028 626,193 409,861 204,184 126.16%
-
Net Worth 181,706 181,334 177,396 172,716 170,297 169,605 165,783 6.29%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 4,242 - - - -
Div Payout % - - - 32.20% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 181,706 181,334 177,396 172,716 170,297 169,605 165,783 6.29%
NOSH 61,387 61,261 60,752 60,602 60,603 60,573 60,504 0.96%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 1.78% 1.85% 1.69% 1.56% 1.64% 1.82% 1.79% -
ROE 6.92% 4.71% 2.18% 7.63% 6.13% 4.49% 2.24% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 1,153.01 754.01 377.29 1,394.68 1,050.47 689.20 343.61 123.97%
EPS 20.47 13.95 6.38 21.74 17.22 12.56 6.14 123.00%
DPS 0.00 0.00 0.00 7.00 0.00 0.00 0.00 -
NAPS 2.96 2.96 2.92 2.85 2.81 2.80 2.74 5.27%
Adjusted Per Share Value based on latest NOSH - 60,594
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 206.65 134.86 66.92 246.77 185.87 121.89 60.70 126.13%
EPS 3.67 2.50 1.13 3.85 3.05 2.22 1.08 125.85%
DPS 0.00 0.00 0.00 1.24 0.00 0.00 0.00 -
NAPS 0.5305 0.5294 0.5179 0.5043 0.4972 0.4952 0.484 6.30%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.35 1.40 1.21 1.12 1.08 1.19 1.13 -
P/RPS 0.12 0.19 0.32 0.08 0.10 0.17 0.33 -49.02%
P/EPS 6.60 10.04 18.97 5.15 6.27 9.47 18.40 -49.48%
EY 15.16 9.96 5.27 19.41 15.94 10.55 5.43 98.15%
DY 0.00 0.00 0.00 6.25 0.00 0.00 0.00 -
P/NAPS 0.46 0.47 0.41 0.39 0.38 0.43 0.41 7.96%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 28/08/07 31/05/07 28/02/07 29/11/06 29/08/06 30/05/06 -
Price 1.39 1.33 1.27 1.16 1.14 1.02 1.15 -
P/RPS 0.12 0.18 0.34 0.08 0.11 0.15 0.33 -49.02%
P/EPS 6.79 9.53 19.91 5.34 6.62 8.12 18.73 -49.12%
EY 14.73 10.49 5.02 18.74 15.11 12.31 5.34 96.56%
DY 0.00 0.00 0.00 6.03 0.00 0.00 0.00 -
P/NAPS 0.47 0.45 0.43 0.41 0.41 0.36 0.42 7.77%

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