[HARISON] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 36.64%
YoY- 100.47%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 261,719 273,241 272,347 238,991 245,885 232,701 229,215 9.21%
PBT 8,930 9,740 9,301 6,740 6,176 7,067 5,459 38.70%
Tax -2,533 -2,125 -2,897 -1,247 -2,156 -2,397 -1,583 36.68%
NP 6,397 7,615 6,404 5,493 4,020 4,670 3,876 39.52%
-
NP to SH 6,397 7,615 6,404 5,493 4,020 4,670 3,876 39.52%
-
Tax Rate 28.37% 21.82% 31.15% 18.50% 34.91% 33.92% 29.00% -
Total Cost 255,322 265,626 265,943 233,498 241,865 228,031 225,339 8.65%
-
Net Worth 200,819 203,233 196,231 187,191 181,667 181,169 177,396 8.59%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 4,603 - - - -
Div Payout % - - - 83.80% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 200,819 203,233 196,231 187,191 181,667 181,169 177,396 8.59%
NOSH 64,365 62,726 62,295 61,374 61,374 61,205 60,752 3.91%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 2.44% 2.79% 2.35% 2.30% 1.63% 2.01% 1.69% -
ROE 3.19% 3.75% 3.26% 2.93% 2.21% 2.58% 2.18% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 406.61 435.61 437.18 389.40 400.63 380.19 377.29 5.10%
EPS 10.40 12.14 10.28 8.95 6.55 7.63 6.38 38.38%
DPS 0.00 0.00 0.00 7.50 0.00 0.00 0.00 -
NAPS 3.12 3.24 3.15 3.05 2.96 2.96 2.92 4.50%
Adjusted Per Share Value based on latest NOSH - 61,374
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 382.13 398.96 397.65 348.95 359.01 339.76 334.67 9.21%
EPS 9.34 11.12 9.35 8.02 5.87 6.82 5.66 39.51%
DPS 0.00 0.00 0.00 6.72 0.00 0.00 0.00 -
NAPS 2.9321 2.9674 2.8652 2.7332 2.6525 2.6452 2.5902 8.59%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.53 1.30 1.30 1.36 1.35 1.40 1.21 -
P/RPS 0.38 0.30 0.30 0.35 0.34 0.37 0.32 12.10%
P/EPS 15.39 10.71 12.65 15.20 20.61 18.35 18.97 -12.98%
EY 6.50 9.34 7.91 6.58 4.85 5.45 5.27 14.96%
DY 0.00 0.00 0.00 5.51 0.00 0.00 0.00 -
P/NAPS 0.49 0.40 0.41 0.45 0.46 0.47 0.41 12.58%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 26/08/08 27/05/08 29/02/08 28/11/07 28/08/07 31/05/07 -
Price 1.20 1.31 1.35 1.21 1.39 1.33 1.27 -
P/RPS 0.30 0.30 0.31 0.31 0.35 0.35 0.34 -7.98%
P/EPS 12.07 10.79 13.13 13.52 21.22 17.43 19.91 -28.30%
EY 8.28 9.27 7.61 7.40 4.71 5.74 5.02 39.47%
DY 0.00 0.00 0.00 6.20 0.00 0.00 0.00 -
P/NAPS 0.38 0.40 0.43 0.40 0.47 0.45 0.43 -7.88%

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