[HARISON] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 1.13%
YoY- 30.56%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 322,671 320,798 301,556 294,983 296,464 291,467 262,080 14.91%
PBT 12,104 11,733 15,031 11,745 11,344 11,773 10,724 8.42%
Tax -3,372 -3,201 -3,405 -3,342 -3,035 -3,020 -1,473 73.95%
NP 8,732 8,532 11,626 8,403 8,309 8,753 9,251 -3.78%
-
NP to SH 8,732 8,532 11,626 8,403 8,309 8,753 9,251 -3.78%
-
Tax Rate 27.86% 27.28% 22.65% 28.45% 26.75% 25.65% 13.74% -
Total Cost 313,939 312,266 289,930 286,580 288,155 282,714 252,829 15.57%
-
Net Worth 288,327 280,063 271,779 259,554 258,928 250,672 205,075 25.57%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - 10,253 -
Div Payout % - - - - - - 110.84% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 288,327 280,063 271,779 259,554 258,928 250,672 205,075 25.57%
NOSH 68,486 68,475 68,458 68,484 68,499 68,489 68,358 0.12%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 2.71% 2.66% 3.86% 2.85% 2.80% 3.00% 3.53% -
ROE 3.03% 3.05% 4.28% 3.24% 3.21% 3.49% 4.51% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 471.15 468.49 440.50 430.73 432.80 425.56 383.39 14.77%
EPS 12.75 12.46 16.98 12.27 12.13 12.78 13.53 -3.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 15.00 -
NAPS 4.21 4.09 3.97 3.79 3.78 3.66 3.00 25.42%
Adjusted Per Share Value based on latest NOSH - 68,484
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 471.13 468.39 440.30 430.70 432.86 425.57 382.66 14.91%
EPS 12.75 12.46 16.97 12.27 12.13 12.78 13.51 -3.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 14.97 -
NAPS 4.2098 4.0892 3.9682 3.7897 3.7806 3.66 2.9943 25.57%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 3.88 3.35 2.93 2.70 2.75 2.75 2.10 -
P/RPS 0.82 0.72 0.67 0.63 0.64 0.65 0.55 30.60%
P/EPS 30.43 26.89 17.25 22.00 22.67 21.52 15.52 56.84%
EY 3.29 3.72 5.80 4.54 4.41 4.65 6.44 -36.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.14 -
P/NAPS 0.92 0.82 0.74 0.71 0.73 0.75 0.70 20.04%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 22/08/11 24/05/11 28/02/11 23/11/10 24/08/10 31/05/10 25/02/10 -
Price 3.29 3.93 2.98 2.86 2.80 2.55 2.40 -
P/RPS 0.70 0.84 0.68 0.66 0.65 0.60 0.63 7.29%
P/EPS 25.80 31.54 17.55 23.31 23.08 19.95 17.73 28.50%
EY 3.88 3.17 5.70 4.29 4.33 5.01 5.64 -22.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.25 -
P/NAPS 0.78 0.96 0.75 0.75 0.74 0.70 0.80 -1.67%

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