[HARISON] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -28.6%
YoY- -33.03%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 356,490 351,143 327,861 343,182 348,827 346,020 314,702 8.67%
PBT 9,444 9,036 9,395 8,389 11,028 11,193 12,352 -16.39%
Tax -2,735 -2,674 -2,293 -2,806 -3,209 -3,336 -2,149 17.45%
NP 6,709 6,362 7,102 5,583 7,819 7,857 10,203 -24.40%
-
NP to SH 6,709 6,362 7,102 5,583 7,819 7,857 10,203 -24.40%
-
Tax Rate 28.96% 29.59% 24.41% 33.45% 29.10% 29.80% 17.40% -
Total Cost 349,781 344,781 320,759 337,599 341,008 338,163 304,499 9.69%
-
Net Worth 301,904 294,473 287,679 280,177 288,248 280,642 205,430 29.29%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 301,904 294,473 287,679 280,177 288,248 280,642 205,430 29.29%
NOSH 68,459 68,482 68,495 68,503 68,467 68,449 68,476 -0.01%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 1.88% 1.81% 2.17% 1.63% 2.24% 2.27% 3.24% -
ROE 2.22% 2.16% 2.47% 1.99% 2.71% 2.80% 4.97% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 520.73 512.75 478.66 500.97 509.48 505.51 459.57 8.69%
EPS 9.80 9.29 10.37 8.15 11.42 11.47 14.90 -24.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.41 4.30 4.20 4.09 4.21 4.10 3.00 29.31%
Adjusted Per Share Value based on latest NOSH - 68,503
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 104.08 102.52 95.72 100.20 101.85 101.03 91.88 8.67%
EPS 1.96 1.86 2.07 1.63 2.28 2.29 2.98 -24.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8815 0.8598 0.8399 0.818 0.8416 0.8194 0.5998 29.29%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 3.28 2.81 2.85 2.95 3.57 3.04 3.47 -
P/RPS 0.63 0.55 0.60 0.59 0.70 0.60 0.76 -11.76%
P/EPS 33.47 30.25 27.49 36.20 31.26 26.48 23.29 27.37%
EY 2.99 3.31 3.64 2.76 3.20 3.78 4.29 -21.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.65 0.68 0.72 0.85 0.74 1.16 -25.91%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 28/05/13 28/02/13 21/11/12 30/08/12 24/05/12 28/02/12 -
Price 2.96 3.30 2.84 2.90 3.29 3.16 3.21 -
P/RPS 0.57 0.64 0.59 0.58 0.65 0.63 0.70 -12.81%
P/EPS 30.20 35.52 27.39 35.58 28.81 27.53 21.54 25.29%
EY 3.31 2.82 3.65 2.81 3.47 3.63 4.64 -20.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.77 0.68 0.71 0.78 0.77 1.07 -26.82%

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