[HARISON] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -26.61%
YoY- -2.52%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 314,702 308,030 322,671 320,798 301,556 294,983 296,464 4.04%
PBT 12,352 10,829 12,104 11,733 15,031 11,745 11,344 5.82%
Tax -2,149 -2,493 -3,372 -3,201 -3,405 -3,342 -3,035 -20.50%
NP 10,203 8,336 8,732 8,532 11,626 8,403 8,309 14.62%
-
NP to SH 10,203 8,336 8,732 8,532 11,626 8,403 8,309 14.62%
-
Tax Rate 17.40% 23.02% 27.86% 27.28% 22.65% 28.45% 26.75% -
Total Cost 304,499 299,694 313,939 312,266 289,930 286,580 288,155 3.73%
-
Net Worth 205,430 286,314 288,327 280,063 271,779 259,554 258,928 -14.26%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - 34,248 - - - - - -
Div Payout % - 410.85% - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 205,430 286,314 288,327 280,063 271,779 259,554 258,928 -14.26%
NOSH 68,476 68,496 68,486 68,475 68,458 68,484 68,499 -0.02%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 3.24% 2.71% 2.71% 2.66% 3.86% 2.85% 2.80% -
ROE 4.97% 2.91% 3.03% 3.05% 4.28% 3.24% 3.21% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 459.57 449.70 471.15 468.49 440.50 430.73 432.80 4.07%
EPS 14.90 12.17 12.75 12.46 16.98 12.27 12.13 14.65%
DPS 0.00 50.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 4.18 4.21 4.09 3.97 3.79 3.78 -14.24%
Adjusted Per Share Value based on latest NOSH - 68,475
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 91.88 89.93 94.21 93.66 88.04 86.12 86.56 4.04%
EPS 2.98 2.43 2.55 2.49 3.39 2.45 2.43 14.52%
DPS 0.00 10.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5998 0.8359 0.8418 0.8177 0.7935 0.7578 0.756 -14.26%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 3.47 3.05 3.88 3.35 2.93 2.70 2.75 -
P/RPS 0.76 0.68 0.82 0.72 0.67 0.63 0.64 12.10%
P/EPS 23.29 25.06 30.43 26.89 17.25 22.00 22.67 1.81%
EY 4.29 3.99 3.29 3.72 5.80 4.54 4.41 -1.81%
DY 0.00 16.39 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.73 0.92 0.82 0.74 0.71 0.73 36.05%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 22/11/11 22/08/11 24/05/11 28/02/11 23/11/10 24/08/10 -
Price 3.21 3.38 3.29 3.93 2.98 2.86 2.80 -
P/RPS 0.70 0.75 0.70 0.84 0.68 0.66 0.65 5.05%
P/EPS 21.54 27.77 25.80 31.54 17.55 23.31 23.08 -4.48%
EY 4.64 3.60 3.88 3.17 5.70 4.29 4.33 4.70%
DY 0.00 14.79 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.81 0.78 0.96 0.75 0.75 0.74 27.78%

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