[HARISON] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 12.5%
YoY- 27.18%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 794,568 529,366 264,424 1,051,880 807,307 545,588 272,347 104.04%
PBT 28,808 19,564 9,944 32,085 27,971 19,041 9,301 112.33%
Tax -7,711 -4,903 -2,983 -9,117 -7,555 -5,022 -2,897 91.94%
NP 21,097 14,661 6,961 22,968 20,416 14,019 6,404 121.24%
-
NP to SH 21,097 14,661 6,961 22,968 20,416 14,019 6,404 121.24%
-
Tax Rate 26.77% 25.06% 30.00% 28.42% 27.01% 26.37% 31.15% -
Total Cost 773,471 514,705 257,463 1,028,912 786,891 531,569 265,943 103.62%
-
Net Worth 231,752 230,230 222,479 203,423 200,884 203,228 196,231 11.71%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 231,752 230,230 222,479 203,423 200,884 203,228 196,231 11.71%
NOSH 68,363 68,317 68,245 64,374 64,386 62,724 62,295 6.38%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 2.66% 2.77% 2.63% 2.18% 2.53% 2.57% 2.35% -
ROE 9.10% 6.37% 3.13% 11.29% 10.16% 6.90% 3.26% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 1,162.27 774.86 387.46 1,634.00 1,253.85 869.81 437.18 91.79%
EPS 30.86 21.46 10.20 36.14 32.17 22.35 10.28 107.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.39 3.37 3.26 3.16 3.12 3.24 3.15 5.01%
Adjusted Per Share Value based on latest NOSH - 64,444
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 231.99 154.56 77.20 307.11 235.71 159.29 79.52 104.03%
EPS 6.16 4.28 2.03 6.71 5.96 4.09 1.87 121.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6766 0.6722 0.6496 0.5939 0.5865 0.5934 0.5729 11.71%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.00 1.97 1.38 1.31 1.53 1.30 1.30 -
P/RPS 0.17 0.25 0.36 0.08 0.12 0.15 0.30 -31.49%
P/EPS 6.48 9.18 13.53 3.67 4.83 5.82 12.65 -35.95%
EY 15.43 10.89 7.39 27.24 20.72 17.19 7.91 56.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.58 0.42 0.41 0.49 0.40 0.41 27.43%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 25/08/09 22/05/09 26/02/09 26/11/08 26/08/08 27/05/08 -
Price 2.17 1.85 1.75 1.35 1.20 1.31 1.35 -
P/RPS 0.19 0.24 0.45 0.08 0.10 0.15 0.31 -27.82%
P/EPS 7.03 8.62 17.16 3.78 3.78 5.86 13.13 -34.03%
EY 14.22 11.60 5.83 26.43 26.42 17.06 7.61 51.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.55 0.54 0.43 0.38 0.40 0.43 30.32%

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