[HARISON] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 0.36%
YoY- 0.33%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 1,083,691 1,056,648 1,039,141 1,035,658 1,043,957 1,051,880 1,046,298 2.37%
PBT 41,361 39,532 32,922 32,608 32,728 32,085 34,711 12.40%
Tax -9,221 -9,184 -9,273 -8,998 -9,203 -9,117 -8,802 3.15%
NP 32,140 30,348 23,649 23,610 23,525 22,968 25,909 15.46%
-
NP to SH 32,140 30,348 23,649 23,610 23,525 22,968 25,909 15.46%
-
Tax Rate 22.29% 23.23% 28.17% 27.59% 28.12% 28.42% 25.36% -
Total Cost 1,051,551 1,026,300 1,015,492 1,012,048 1,020,432 1,028,912 1,020,389 2.02%
-
Net Worth 250,672 205,075 231,614 230,248 222,479 203,644 200,819 15.94%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 10,253 10,253 - - - - 4,603 70.64%
Div Payout % 31.90% 33.79% - - - - 17.77% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 250,672 205,075 231,614 230,248 222,479 203,644 200,819 15.94%
NOSH 68,489 68,358 68,322 68,322 68,245 64,444 64,365 4.23%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 2.97% 2.87% 2.28% 2.28% 2.25% 2.18% 2.48% -
ROE 12.82% 14.80% 10.21% 10.25% 10.57% 11.28% 12.90% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 1,582.27 1,545.74 1,520.93 1,515.83 1,529.72 1,632.23 1,625.56 -1.78%
EPS 46.93 44.40 34.61 34.56 34.47 35.64 40.25 10.78%
DPS 15.00 15.00 0.00 0.00 0.00 0.00 7.15 63.95%
NAPS 3.66 3.00 3.39 3.37 3.26 3.16 3.12 11.23%
Adjusted Per Share Value based on latest NOSH - 68,322
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 1,582.28 1,542.80 1,517.24 1,512.15 1,524.27 1,535.84 1,527.69 2.37%
EPS 46.93 44.31 34.53 34.47 34.35 33.54 37.83 15.46%
DPS 14.97 14.97 0.00 0.00 0.00 0.00 6.72 70.65%
NAPS 3.66 2.9943 3.3818 3.3618 3.2484 2.9734 2.9321 15.94%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 2.75 2.10 2.00 1.97 1.38 1.31 1.53 -
P/RPS 0.17 0.14 0.13 0.13 0.09 0.08 0.09 52.86%
P/EPS 5.86 4.73 5.78 5.70 4.00 3.68 3.80 33.51%
EY 17.06 21.14 17.31 17.54 24.98 27.21 26.31 -25.10%
DY 5.45 7.14 0.00 0.00 0.00 0.00 4.67 10.85%
P/NAPS 0.75 0.70 0.59 0.58 0.42 0.41 0.49 32.84%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/05/10 25/02/10 24/11/09 25/08/09 22/05/09 26/02/09 26/11/08 -
Price 2.55 2.40 2.17 1.85 1.75 1.35 1.20 -
P/RPS 0.16 0.16 0.14 0.12 0.11 0.08 0.07 73.60%
P/EPS 5.43 5.41 6.27 5.35 5.08 3.79 2.98 49.23%
EY 18.40 18.50 15.95 18.68 19.70 26.40 33.54 -33.00%
DY 5.88 6.25 0.00 0.00 0.00 0.00 5.96 -0.89%
P/NAPS 0.70 0.80 0.64 0.55 0.54 0.43 0.38 50.32%

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