[HARISON] QoQ Quarter Result on 30-Jun-2006 [#2]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 4.79%
YoY- -15.61%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 229,215 208,575 219,160 209,570 207,899 194,538 213,776 4.76%
PBT 5,459 3,873 4,320 5,645 5,527 2,474 4,367 16.05%
Tax -1,583 -1,133 -1,492 -1,752 -1,812 -765 -1,757 -6.72%
NP 3,876 2,740 2,828 3,893 3,715 1,709 2,610 30.19%
-
NP to SH 3,876 2,740 2,828 3,893 3,715 1,709 2,610 30.19%
-
Tax Rate 29.00% 29.25% 34.54% 31.04% 32.78% 30.92% 40.23% -
Total Cost 225,339 205,835 216,332 205,677 204,184 192,829 211,166 4.43%
-
Net Worth 177,396 121,189 170,164 169,788 165,783 161,841 163,124 5.75%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 4,241 - - - - 2,537 -
Div Payout % - 154.80% - - - - 97.22% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 177,396 121,189 170,164 169,788 165,783 161,841 163,124 5.75%
NOSH 60,752 60,594 60,556 60,638 60,504 60,388 60,416 0.37%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 1.69% 1.31% 1.29% 1.86% 1.79% 0.88% 1.22% -
ROE 2.18% 2.26% 1.66% 2.29% 2.24% 1.06% 1.60% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 377.29 344.21 361.91 345.60 343.61 322.14 353.84 4.37%
EPS 6.38 4.52 4.67 6.42 6.14 2.83 4.32 29.71%
DPS 0.00 7.00 0.00 0.00 0.00 0.00 4.20 -
NAPS 2.92 2.00 2.81 2.80 2.74 2.68 2.70 5.36%
Adjusted Per Share Value based on latest NOSH - 60,638
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 334.67 304.54 319.99 305.99 303.55 284.04 312.13 4.76%
EPS 5.66 4.00 4.13 5.68 5.42 2.50 3.81 30.22%
DPS 0.00 6.19 0.00 0.00 0.00 0.00 3.70 -
NAPS 2.5902 1.7695 2.4846 2.4791 2.4206 2.363 2.3818 5.75%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.21 1.12 1.08 1.19 1.13 1.17 1.19 -
P/RPS 0.32 0.33 0.30 0.34 0.33 0.36 0.34 -3.96%
P/EPS 18.97 24.77 23.13 18.54 18.40 41.34 27.55 -22.04%
EY 5.27 4.04 4.32 5.39 5.43 2.42 3.63 28.24%
DY 0.00 6.25 0.00 0.00 0.00 0.00 3.53 -
P/NAPS 0.41 0.56 0.38 0.43 0.41 0.44 0.44 -4.60%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 31/05/07 28/02/07 29/11/06 29/08/06 30/05/06 28/02/06 21/11/05 -
Price 1.27 1.16 1.14 1.02 1.15 1.14 1.16 -
P/RPS 0.34 0.34 0.31 0.30 0.33 0.35 0.33 2.01%
P/EPS 19.91 25.65 24.41 15.89 18.73 40.28 26.85 -18.08%
EY 5.02 3.90 4.10 6.29 5.34 2.48 3.72 22.13%
DY 0.00 6.03 0.00 0.00 0.00 0.00 3.62 -
P/NAPS 0.43 0.58 0.41 0.36 0.42 0.43 0.43 0.00%

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