[HARISON] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -59.53%
YoY- 20.2%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 801,853 605,635 398,980 195,926 709,663 529,572 343,074 75.66%
PBT 17,278 15,441 10,798 4,531 12,973 11,168 8,509 60.00%
Tax -6,884 -4,241 -3,031 -1,175 -4,680 -3,532 -2,439 99.09%
NP 10,394 11,200 7,767 3,356 8,293 7,636 6,070 42.89%
-
NP to SH 10,394 11,200 7,767 3,356 8,293 7,636 6,070 42.89%
-
Tax Rate 39.84% 27.47% 28.07% 25.93% 36.07% 31.63% 28.66% -
Total Cost 791,459 594,435 391,213 192,570 701,370 521,936 337,004 76.22%
-
Net Worth 152,471 155,972 154,740 150,689 146,400 145,161 143,352 4.17%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 3,601 - - - 3,000 - - -
Div Payout % 34.65% - - - 36.18% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 152,471 155,972 154,740 150,689 146,400 145,161 143,352 4.17%
NOSH 60,028 59,989 59,976 60,035 60,000 59,984 59,980 0.05%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 1.30% 1.85% 1.95% 1.71% 1.17% 1.44% 1.77% -
ROE 6.82% 7.18% 5.02% 2.23% 5.66% 5.26% 4.23% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 1,335.79 1,009.57 665.22 326.35 1,182.77 882.85 571.98 75.57%
EPS 17.32 18.67 12.95 5.59 13.82 12.73 10.12 42.84%
DPS 6.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.54 2.60 2.58 2.51 2.44 2.42 2.39 4.12%
Adjusted Per Share Value based on latest NOSH - 60,035
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 1,170.78 884.28 582.55 286.07 1,036.17 773.22 500.92 75.66%
EPS 15.18 16.35 11.34 4.90 12.11 11.15 8.86 42.94%
DPS 5.26 0.00 0.00 0.00 4.38 0.00 0.00 -
NAPS 2.2262 2.2773 2.2593 2.2002 2.1376 2.1195 2.0931 4.17%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.39 1.13 1.16 1.16 1.10 1.12 1.02 -
P/RPS 0.10 0.11 0.17 0.36 0.09 0.13 0.18 -32.29%
P/EPS 8.03 6.05 8.96 20.75 7.96 8.80 10.08 -14.00%
EY 12.46 16.52 11.16 4.82 12.57 11.37 9.92 16.33%
DY 4.32 0.00 0.00 0.00 4.55 0.00 0.00 -
P/NAPS 0.55 0.43 0.45 0.46 0.45 0.46 0.43 17.74%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 02/03/05 26/11/04 26/08/04 28/05/04 27/02/04 21/11/03 29/08/03 -
Price 1.31 1.16 1.02 1.00 1.17 1.18 1.12 -
P/RPS 0.10 0.11 0.15 0.31 0.10 0.13 0.20 -36.87%
P/EPS 7.57 6.21 7.88 17.89 8.46 9.27 11.07 -22.29%
EY 13.22 16.09 12.70 5.59 11.81 10.79 9.04 28.68%
DY 4.58 0.00 0.00 0.00 4.27 0.00 0.00 -
P/NAPS 0.52 0.45 0.40 0.40 0.48 0.49 0.47 6.93%

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