[HARISON] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -34.52%
YoY- 312.03%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 219,160 209,570 207,899 194,538 213,776 212,618 198,725 6.73%
PBT 4,320 5,645 5,527 2,474 4,367 6,004 4,800 -6.77%
Tax -1,492 -1,752 -1,812 -765 -1,757 -1,391 -1,703 -8.43%
NP 2,828 3,893 3,715 1,709 2,610 4,613 3,097 -5.87%
-
NP to SH 2,828 3,893 3,715 1,709 2,610 4,613 3,097 -5.87%
-
Tax Rate 34.54% 31.04% 32.78% 30.92% 40.23% 23.17% 35.48% -
Total Cost 216,332 205,677 204,184 192,829 211,166 208,005 195,628 6.93%
-
Net Worth 170,164 169,788 165,783 161,841 163,124 163,238 158,465 4.85%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - 2,537 4,498 - -
Div Payout % - - - - 97.22% 97.51% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 170,164 169,788 165,783 161,841 163,124 163,238 158,465 4.85%
NOSH 60,556 60,638 60,504 60,388 60,416 60,458 60,252 0.33%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 1.29% 1.86% 1.79% 0.88% 1.22% 2.17% 1.56% -
ROE 1.66% 2.29% 2.24% 1.06% 1.60% 2.83% 1.95% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 361.91 345.60 343.61 322.14 353.84 351.67 329.82 6.37%
EPS 4.67 6.42 6.14 2.83 4.32 7.63 5.14 -6.18%
DPS 0.00 0.00 0.00 0.00 4.20 7.44 0.00 -
NAPS 2.81 2.80 2.74 2.68 2.70 2.70 2.63 4.50%
Adjusted Per Share Value based on latest NOSH - 60,388
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 63.99 61.19 60.70 56.80 62.42 62.08 58.02 6.74%
EPS 0.83 1.14 1.08 0.50 0.76 1.35 0.90 -5.25%
DPS 0.00 0.00 0.00 0.00 0.74 1.31 0.00 -
NAPS 0.4968 0.4957 0.484 0.4725 0.4763 0.4766 0.4627 4.85%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.08 1.19 1.13 1.17 1.19 1.29 1.30 -
P/RPS 0.30 0.34 0.33 0.36 0.34 0.37 0.39 -16.03%
P/EPS 23.13 18.54 18.40 41.34 27.55 16.91 25.29 -5.77%
EY 4.32 5.39 5.43 2.42 3.63 5.91 3.95 6.14%
DY 0.00 0.00 0.00 0.00 3.53 5.77 0.00 -
P/NAPS 0.38 0.43 0.41 0.44 0.44 0.48 0.49 -15.57%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 29/08/06 30/05/06 28/02/06 21/11/05 25/08/05 30/05/05 -
Price 1.14 1.02 1.15 1.14 1.16 1.20 1.26 -
P/RPS 0.31 0.30 0.33 0.35 0.33 0.34 0.38 -12.68%
P/EPS 24.41 15.89 18.73 40.28 26.85 15.73 24.51 -0.27%
EY 4.10 6.29 5.34 2.48 3.72 6.36 4.08 0.32%
DY 0.00 0.00 0.00 0.00 3.62 6.20 0.00 -
P/NAPS 0.41 0.36 0.42 0.43 0.43 0.44 0.48 -9.96%

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