[HARISON] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 5.83%
YoY- 18.34%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 989,924 946,792 916,376 889,651 866,520 845,204 831,167 12.34%
PBT 29,284 25,442 22,575 20,719 19,297 19,365 17,966 38.45%
Tax -8,697 -7,383 -7,269 -6,605 -5,960 -6,189 -5,821 30.65%
NP 20,587 18,059 15,306 14,114 13,337 13,176 12,145 42.12%
-
NP to SH 20,587 18,059 15,306 14,114 13,337 13,176 12,145 42.12%
-
Tax Rate 29.70% 29.02% 32.20% 31.88% 30.89% 31.96% 32.40% -
Total Cost 969,337 928,733 901,070 875,537 853,183 832,028 819,022 11.87%
-
Net Worth 196,231 187,191 181,667 181,169 177,396 121,189 170,164 9.95%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 4,603 4,603 4,241 4,241 4,241 4,241 - -
Div Payout % 22.36% 25.49% 27.71% 30.05% 31.80% 32.19% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 196,231 187,191 181,667 181,169 177,396 121,189 170,164 9.95%
NOSH 62,295 61,374 61,374 61,205 60,752 60,594 60,556 1.90%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 2.08% 1.91% 1.67% 1.59% 1.54% 1.56% 1.46% -
ROE 10.49% 9.65% 8.43% 7.79% 7.52% 10.87% 7.14% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 1,589.07 1,542.65 1,493.10 1,453.54 1,426.32 1,394.84 1,372.54 10.24%
EPS 33.05 29.42 24.94 23.06 21.95 21.74 20.06 39.45%
DPS 7.50 7.50 7.00 7.00 7.00 7.00 0.00 -
NAPS 3.15 3.05 2.96 2.96 2.92 2.00 2.81 7.90%
Adjusted Per Share Value based on latest NOSH - 61,205
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 289.02 276.43 267.55 259.75 252.99 246.77 242.67 12.34%
EPS 6.01 5.27 4.47 4.12 3.89 3.85 3.55 42.00%
DPS 1.34 1.34 1.24 1.24 1.24 1.24 0.00 -
NAPS 0.5729 0.5465 0.5304 0.529 0.5179 0.3538 0.4968 9.95%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.30 1.36 1.35 1.40 1.21 1.12 1.08 -
P/RPS 0.08 0.09 0.09 0.10 0.08 0.08 0.08 0.00%
P/EPS 3.93 4.62 5.41 6.07 5.51 5.15 5.39 -18.97%
EY 25.42 21.64 18.47 16.47 18.14 19.41 18.57 23.26%
DY 5.77 5.51 5.19 5.00 5.79 6.25 0.00 -
P/NAPS 0.41 0.45 0.46 0.47 0.41 0.56 0.38 5.19%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 27/05/08 29/02/08 28/11/07 28/08/07 31/05/07 28/02/07 29/11/06 -
Price 1.35 1.21 1.39 1.33 1.27 1.16 1.14 -
P/RPS 0.08 0.08 0.09 0.09 0.09 0.08 0.08 0.00%
P/EPS 4.09 4.11 5.57 5.77 5.79 5.33 5.68 -19.64%
EY 24.48 24.32 17.94 17.34 17.29 18.75 17.59 24.62%
DY 5.56 6.20 5.04 5.26 5.51 6.03 0.00 -
P/NAPS 0.43 0.40 0.47 0.45 0.43 0.58 0.41 3.22%

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