[HARISON] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
22-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -69.69%
YoY- 8.7%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 1,056,648 794,568 529,366 264,424 1,051,880 807,307 545,588 55.18%
PBT 39,532 28,808 19,564 9,944 32,085 27,971 19,041 62.52%
Tax -9,184 -7,711 -4,903 -2,983 -9,117 -7,555 -5,022 49.38%
NP 30,348 21,097 14,661 6,961 22,968 20,416 14,019 67.10%
-
NP to SH 30,348 21,097 14,661 6,961 22,968 20,416 14,019 67.10%
-
Tax Rate 23.23% 26.77% 25.06% 30.00% 28.42% 27.01% 26.37% -
Total Cost 1,026,300 773,471 514,705 257,463 1,028,912 786,891 531,569 54.86%
-
Net Worth 241,318 231,752 230,230 222,479 203,423 200,884 203,228 12.09%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 10,254 - - - - - - -
Div Payout % 33.79% - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 241,318 231,752 230,230 222,479 203,423 200,884 203,228 12.09%
NOSH 68,362 68,363 68,317 68,245 64,374 64,386 62,724 5.88%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 2.87% 2.66% 2.77% 2.63% 2.18% 2.53% 2.57% -
ROE 12.58% 9.10% 6.37% 3.13% 11.29% 10.16% 6.90% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 1,545.66 1,162.27 774.86 387.46 1,634.00 1,253.85 869.81 46.55%
EPS 44.40 30.86 21.46 10.20 36.14 32.17 22.35 57.83%
DPS 15.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.53 3.39 3.37 3.26 3.16 3.12 3.24 5.86%
Adjusted Per Share Value based on latest NOSH - 68,245
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 308.51 231.99 154.56 77.20 307.11 235.71 159.29 55.19%
EPS 8.86 6.16 4.28 2.03 6.71 5.96 4.09 67.18%
DPS 2.99 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7046 0.6766 0.6722 0.6496 0.5939 0.5865 0.5934 12.09%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.10 2.00 1.97 1.38 1.31 1.53 1.30 -
P/RPS 0.14 0.17 0.25 0.36 0.08 0.12 0.15 -4.48%
P/EPS 4.73 6.48 9.18 13.53 3.67 4.83 5.82 -12.87%
EY 21.14 15.43 10.89 7.39 27.24 20.72 17.19 14.74%
DY 7.14 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.59 0.58 0.42 0.41 0.49 0.40 29.48%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 24/11/09 25/08/09 22/05/09 26/02/09 26/11/08 26/08/08 -
Price 2.40 2.17 1.85 1.75 1.35 1.20 1.31 -
P/RPS 0.16 0.19 0.24 0.45 0.08 0.10 0.15 4.38%
P/EPS 5.41 7.03 8.62 17.16 3.78 3.78 5.86 -5.17%
EY 18.50 14.22 11.60 5.83 26.43 26.42 17.06 5.53%
DY 6.25 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.64 0.55 0.54 0.43 0.38 0.40 42.30%

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