[HARISON] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 33.41%
YoY- -20.78%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,062,926 707,633 351,143 1,365,890 1,038,029 694,847 346,020 111.17%
PBT 26,983 18,480 9,036 40,005 30,610 22,221 11,193 79.69%
Tax -7,757 -4,779 -2,674 -11,643 -9,350 -6,544 -3,336 75.42%
NP 19,226 13,701 6,362 28,362 21,260 15,677 7,857 81.48%
-
NP to SH 19,226 13,701 6,362 28,362 21,260 15,677 7,857 81.48%
-
Tax Rate 28.75% 25.86% 29.59% 29.10% 30.55% 29.45% 29.80% -
Total Cost 1,043,700 693,932 344,781 1,337,528 1,016,769 679,170 338,163 111.83%
-
Net Worth 297,838 301,954 294,473 288,285 280,043 288,336 280,642 4.04%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 297,838 301,954 294,473 288,285 280,043 288,336 280,642 4.04%
NOSH 68,468 68,470 68,482 68,476 68,470 68,488 68,449 0.01%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 1.81% 1.94% 1.81% 2.08% 2.05% 2.26% 2.27% -
ROE 6.46% 4.54% 2.16% 9.84% 7.59% 5.44% 2.80% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1,552.43 1,033.49 512.75 1,994.69 1,516.03 1,014.55 505.51 111.13%
EPS 28.08 19.09 9.29 41.42 31.05 22.89 11.47 81.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.35 4.41 4.30 4.21 4.09 4.21 4.10 4.02%
Adjusted Per Share Value based on latest NOSH - 68,495
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1,551.97 1,033.21 512.70 1,994.32 1,515.61 1,014.54 505.22 111.17%
EPS 28.07 20.00 9.29 41.41 31.04 22.89 11.47 81.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.3487 4.4088 4.2996 4.2092 4.0889 4.21 4.0976 4.04%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.98 3.28 2.81 2.85 2.95 3.57 3.04 -
P/RPS 0.19 0.32 0.55 0.14 0.19 0.35 0.60 -53.50%
P/EPS 10.61 16.39 30.25 6.88 9.50 15.60 26.48 -45.61%
EY 9.42 6.10 3.31 14.53 10.53 6.41 3.78 83.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.74 0.65 0.68 0.72 0.85 0.74 -4.55%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 30/08/13 28/05/13 28/02/13 21/11/12 30/08/12 24/05/12 -
Price 3.05 2.96 3.30 2.84 2.90 3.29 3.16 -
P/RPS 0.20 0.29 0.64 0.14 0.19 0.32 0.63 -53.43%
P/EPS 10.86 14.79 35.52 6.86 9.34 14.37 27.53 -46.18%
EY 9.21 6.76 2.82 14.58 10.71 6.96 3.63 85.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.67 0.77 0.67 0.71 0.78 0.77 -6.15%

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