[HARISON] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 41.46%
YoY- 4.33%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 238,991 245,885 232,701 229,215 208,575 219,160 209,570 9.12%
PBT 6,740 6,176 7,067 5,459 3,873 4,320 5,645 12.50%
Tax -1,247 -2,156 -2,397 -1,583 -1,133 -1,492 -1,752 -20.23%
NP 5,493 4,020 4,670 3,876 2,740 2,828 3,893 25.72%
-
NP to SH 5,493 4,020 4,670 3,876 2,740 2,828 3,893 25.72%
-
Tax Rate 18.50% 34.91% 33.92% 29.00% 29.25% 34.54% 31.04% -
Total Cost 233,498 241,865 228,031 225,339 205,835 216,332 205,677 8.80%
-
Net Worth 187,191 181,667 181,169 177,396 121,189 170,164 169,788 6.70%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 4,603 - - - 4,241 - - -
Div Payout % 83.80% - - - 154.80% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 187,191 181,667 181,169 177,396 121,189 170,164 169,788 6.70%
NOSH 61,374 61,374 61,205 60,752 60,594 60,556 60,638 0.80%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 2.30% 1.63% 2.01% 1.69% 1.31% 1.29% 1.86% -
ROE 2.93% 2.21% 2.58% 2.18% 2.26% 1.66% 2.29% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 389.40 400.63 380.19 377.29 344.21 361.91 345.60 8.25%
EPS 8.95 6.55 7.63 6.38 4.52 4.67 6.42 24.71%
DPS 7.50 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 3.05 2.96 2.96 2.92 2.00 2.81 2.80 5.85%
Adjusted Per Share Value based on latest NOSH - 60,752
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 348.95 359.01 339.76 334.67 304.54 319.99 305.99 9.12%
EPS 8.02 5.87 6.82 5.66 4.00 4.13 5.68 25.77%
DPS 6.72 0.00 0.00 0.00 6.19 0.00 0.00 -
NAPS 2.7332 2.6525 2.6452 2.5902 1.7695 2.4846 2.4791 6.70%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.36 1.35 1.40 1.21 1.12 1.08 1.19 -
P/RPS 0.35 0.34 0.37 0.32 0.33 0.30 0.34 1.94%
P/EPS 15.20 20.61 18.35 18.97 24.77 23.13 18.54 -12.37%
EY 6.58 4.85 5.45 5.27 4.04 4.32 5.39 14.18%
DY 5.51 0.00 0.00 0.00 6.25 0.00 0.00 -
P/NAPS 0.45 0.46 0.47 0.41 0.56 0.38 0.43 3.06%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 28/11/07 28/08/07 31/05/07 28/02/07 29/11/06 29/08/06 -
Price 1.21 1.39 1.33 1.27 1.16 1.14 1.02 -
P/RPS 0.31 0.35 0.35 0.34 0.34 0.31 0.30 2.20%
P/EPS 13.52 21.22 17.43 19.91 25.65 24.41 15.89 -10.18%
EY 7.40 4.71 5.74 5.02 3.90 4.10 6.29 11.41%
DY 6.20 0.00 0.00 0.00 6.03 0.00 0.00 -
P/NAPS 0.40 0.47 0.45 0.43 0.58 0.41 0.36 7.25%

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