[HARISON] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 43.85%
YoY- 32.13%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 882,914 587,931 291,467 1,056,648 794,568 529,366 264,424 123.23%
PBT 34,862 23,117 11,773 39,532 28,808 19,564 9,944 130.60%
Tax -9,397 -6,055 -3,020 -9,184 -7,711 -4,903 -2,983 114.74%
NP 25,465 17,062 8,753 30,348 21,097 14,661 6,961 137.23%
-
NP to SH 25,465 17,062 8,753 30,348 21,097 14,661 6,961 137.23%
-
Tax Rate 26.95% 26.19% 25.65% 23.23% 26.77% 25.06% 30.00% -
Total Cost 857,449 570,869 282,714 1,026,300 773,471 514,705 257,463 122.84%
-
Net Worth 259,511 258,805 250,672 241,318 231,752 230,230 222,479 10.79%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 10,254 - - - -
Div Payout % - - - 33.79% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 259,511 258,805 250,672 241,318 231,752 230,230 222,479 10.79%
NOSH 68,472 68,467 68,489 68,362 68,363 68,317 68,245 0.22%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 2.88% 2.90% 3.00% 2.87% 2.66% 2.77% 2.63% -
ROE 9.81% 6.59% 3.49% 12.58% 9.10% 6.37% 3.13% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1,289.44 858.71 425.56 1,545.66 1,162.27 774.86 387.46 122.74%
EPS 37.19 24.92 12.78 44.40 30.86 21.46 10.20 136.70%
DPS 0.00 0.00 0.00 15.00 0.00 0.00 0.00 -
NAPS 3.79 3.78 3.66 3.53 3.39 3.37 3.26 10.55%
Adjusted Per Share Value based on latest NOSH - 68,358
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1,289.13 858.43 425.57 1,542.80 1,160.14 772.92 386.08 123.23%
EPS 37.18 24.91 12.78 44.31 30.80 21.41 10.16 137.28%
DPS 0.00 0.00 0.00 14.97 0.00 0.00 0.00 -
NAPS 3.7891 3.7788 3.66 3.5235 3.3838 3.3616 3.2484 10.79%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.70 2.75 2.75 2.10 2.00 1.97 1.38 -
P/RPS 0.21 0.32 0.65 0.14 0.17 0.25 0.36 -30.16%
P/EPS 7.26 11.04 21.52 4.73 6.48 9.18 13.53 -33.94%
EY 13.77 9.06 4.65 21.14 15.43 10.89 7.39 51.36%
DY 0.00 0.00 0.00 7.14 0.00 0.00 0.00 -
P/NAPS 0.71 0.73 0.75 0.59 0.59 0.58 0.42 41.86%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 24/08/10 31/05/10 25/02/10 24/11/09 25/08/09 22/05/09 -
Price 2.86 2.80 2.55 2.40 2.17 1.85 1.75 -
P/RPS 0.22 0.33 0.60 0.16 0.19 0.24 0.45 -37.91%
P/EPS 7.69 11.24 19.95 5.41 7.03 8.62 17.16 -41.41%
EY 13.00 8.90 5.01 18.50 14.22 11.60 5.83 70.59%
DY 0.00 0.00 0.00 6.25 0.00 0.00 0.00 -
P/NAPS 0.75 0.74 0.70 0.68 0.64 0.55 0.54 24.45%

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