[HARISON] QoQ Quarter Result on 30-Jun-2003 [#2]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 17.41%
YoY- 3.21%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 195,926 180,081 186,498 175,999 167,075 164,378 159,915 14.48%
PBT 4,531 1,805 2,659 4,616 3,893 1,752 3,445 20.02%
Tax -1,175 -1,148 -1,093 -1,338 -1,101 -488 -1,090 5.12%
NP 3,356 657 1,566 3,278 2,792 1,264 2,355 26.60%
-
NP to SH 3,356 657 1,566 3,278 2,792 1,264 2,355 26.60%
-
Tax Rate 25.93% 63.60% 41.11% 28.99% 28.28% 27.85% 31.64% -
Total Cost 192,570 179,424 184,932 172,721 164,283 163,114 157,560 14.29%
-
Net Worth 150,689 120,225 145,200 119,893 119,999 142,165 140,820 4.61%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 3,005 - - - 2,997 - -
Div Payout % - 457.48% - - - 237.15% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 150,689 120,225 145,200 119,893 119,999 142,165 140,820 4.61%
NOSH 60,035 60,112 60,000 59,946 59,999 59,952 59,923 0.12%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 1.71% 0.36% 0.84% 1.86% 1.67% 0.77% 1.47% -
ROE 2.23% 0.55% 1.08% 2.73% 2.33% 0.89% 1.67% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 326.35 299.57 310.83 293.59 278.46 274.18 266.86 14.34%
EPS 5.59 1.09 2.61 5.46 4.65 2.11 3.93 26.45%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.51 2.00 2.42 2.00 2.00 2.3713 2.35 4.48%
Adjusted Per Share Value based on latest NOSH - 59,946
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 286.07 262.93 272.30 256.97 243.94 240.01 233.49 14.48%
EPS 4.90 0.96 2.29 4.79 4.08 1.85 3.44 26.57%
DPS 0.00 4.39 0.00 0.00 0.00 4.38 0.00 -
NAPS 2.2002 1.7554 2.12 1.7506 1.7521 2.0757 2.0561 4.61%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.16 1.10 1.12 1.02 0.95 1.00 1.05 -
P/RPS 0.36 0.37 0.36 0.35 0.34 0.36 0.39 -5.19%
P/EPS 20.75 100.65 42.91 18.65 20.42 47.43 26.72 -15.50%
EY 4.82 0.99 2.33 5.36 4.90 2.11 3.74 18.40%
DY 0.00 4.55 0.00 0.00 0.00 5.00 0.00 -
P/NAPS 0.46 0.55 0.46 0.51 0.48 0.42 0.45 1.47%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 27/02/04 21/11/03 29/08/03 30/05/03 28/02/03 20/11/02 -
Price 1.00 1.17 1.18 1.12 0.97 0.99 1.02 -
P/RPS 0.31 0.39 0.38 0.38 0.35 0.36 0.38 -12.68%
P/EPS 17.89 107.05 45.21 20.48 20.85 46.96 25.95 -21.94%
EY 5.59 0.93 2.21 4.88 4.80 2.13 3.85 28.19%
DY 0.00 4.27 0.00 0.00 0.00 5.05 0.00 -
P/NAPS 0.40 0.59 0.49 0.56 0.49 0.42 0.43 -4.70%

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