[HARISON] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 1.15%
YoY- 13.88%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 1,291,423 1,266,201 1,253,055 1,240,008 1,213,801 1,184,470 1,144,994 8.34%
PBT 46,478 47,018 49,697 50,613 49,853 49,893 45,586 1.29%
Tax -11,350 -11,215 -12,471 -13,320 -12,983 -12,802 -10,870 2.91%
NP 35,128 35,803 37,226 37,293 36,870 37,091 34,716 0.78%
-
NP to SH 35,128 35,803 37,226 37,293 36,870 37,091 34,716 0.78%
-
Tax Rate 24.42% 23.85% 25.09% 26.32% 26.04% 25.66% 23.85% -
Total Cost 1,256,295 1,230,398 1,215,829 1,202,715 1,176,931 1,147,379 1,110,278 8.57%
-
Net Worth 280,642 205,430 286,314 288,327 280,063 271,779 259,554 5.34%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - 10,253 -
Div Payout % - - - - - - 29.54% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 280,642 205,430 286,314 288,327 280,063 271,779 259,554 5.34%
NOSH 68,449 68,476 68,496 68,486 68,475 68,458 68,484 -0.03%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 2.72% 2.83% 2.97% 3.01% 3.04% 3.13% 3.03% -
ROE 12.52% 17.43% 13.00% 12.93% 13.16% 13.65% 13.38% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 1,886.68 1,849.09 1,829.38 1,810.59 1,772.62 1,730.20 1,671.91 8.38%
EPS 51.32 52.28 54.35 54.45 53.84 54.18 50.69 0.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 15.00 -
NAPS 4.10 3.00 4.18 4.21 4.09 3.97 3.79 5.37%
Adjusted Per Share Value based on latest NOSH - 68,486
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 377.05 369.69 365.85 362.04 354.39 345.82 334.30 8.34%
EPS 10.26 10.45 10.87 10.89 10.76 10.83 10.14 0.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.99 -
NAPS 0.8194 0.5998 0.8359 0.8418 0.8177 0.7935 0.7578 5.34%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 3.04 3.47 3.05 3.88 3.35 2.93 2.70 -
P/RPS 0.16 0.19 0.17 0.21 0.19 0.17 0.16 0.00%
P/EPS 5.92 6.64 5.61 7.13 6.22 5.41 5.33 7.24%
EY 16.88 15.07 17.82 14.03 16.07 18.49 18.77 -6.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.56 -
P/NAPS 0.74 1.16 0.73 0.92 0.82 0.74 0.71 2.79%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 24/05/12 28/02/12 22/11/11 22/08/11 24/05/11 28/02/11 23/11/10 -
Price 3.16 3.21 3.38 3.29 3.93 2.98 2.86 -
P/RPS 0.17 0.17 0.18 0.18 0.22 0.17 0.17 0.00%
P/EPS 6.16 6.14 6.22 6.04 7.30 5.50 5.64 6.05%
EY 16.24 16.29 16.08 16.55 13.70 18.18 17.72 -5.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.24 -
P/NAPS 0.77 1.07 0.81 0.78 0.96 0.75 0.75 1.76%

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