[HARISON] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 10.1%
YoY- 69.27%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 1,035,658 1,043,957 1,051,880 1,046,298 1,030,464 989,924 946,792 6.16%
PBT 32,608 32,728 32,085 34,711 31,957 29,284 25,442 18.00%
Tax -8,998 -9,203 -9,117 -8,802 -8,425 -8,697 -7,383 14.11%
NP 23,610 23,525 22,968 25,909 23,532 20,587 18,059 19.58%
-
NP to SH 23,610 23,525 22,968 25,909 23,532 20,587 18,059 19.58%
-
Tax Rate 27.59% 28.12% 28.42% 25.36% 26.36% 29.70% 29.02% -
Total Cost 1,012,048 1,020,432 1,028,912 1,020,389 1,006,932 969,337 928,733 5.90%
-
Net Worth 230,248 222,479 203,644 200,819 203,233 196,231 187,191 14.81%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - 4,603 4,603 4,603 4,603 -
Div Payout % - - - 17.77% 19.56% 22.36% 25.49% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 230,248 222,479 203,644 200,819 203,233 196,231 187,191 14.81%
NOSH 68,322 68,245 64,444 64,365 62,726 62,295 61,374 7.41%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 2.28% 2.25% 2.18% 2.48% 2.28% 2.08% 1.91% -
ROE 10.25% 10.57% 11.28% 12.90% 11.58% 10.49% 9.65% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 1,515.83 1,529.72 1,632.23 1,625.56 1,642.79 1,589.07 1,542.65 -1.16%
EPS 34.56 34.47 35.64 40.25 37.52 33.05 29.42 11.34%
DPS 0.00 0.00 0.00 7.15 7.34 7.50 7.50 -
NAPS 3.37 3.26 3.16 3.12 3.24 3.15 3.05 6.88%
Adjusted Per Share Value based on latest NOSH - 64,365
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 1,512.15 1,524.27 1,535.84 1,527.69 1,504.57 1,445.38 1,382.40 6.16%
EPS 34.47 34.35 33.54 37.83 34.36 30.06 26.37 19.57%
DPS 0.00 0.00 0.00 6.72 6.72 6.72 6.72 -
NAPS 3.3618 3.2484 2.9734 2.9321 2.9674 2.8652 2.7332 14.81%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.97 1.38 1.31 1.53 1.30 1.30 1.36 -
P/RPS 0.13 0.09 0.08 0.09 0.08 0.08 0.09 27.80%
P/EPS 5.70 4.00 3.68 3.80 3.47 3.93 4.62 15.04%
EY 17.54 24.98 27.21 26.31 28.86 25.42 21.64 -13.07%
DY 0.00 0.00 0.00 4.67 5.64 5.77 5.51 -
P/NAPS 0.58 0.42 0.41 0.49 0.40 0.41 0.45 18.45%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 25/08/09 22/05/09 26/02/09 26/11/08 26/08/08 27/05/08 29/02/08 -
Price 1.85 1.75 1.35 1.20 1.31 1.35 1.21 -
P/RPS 0.12 0.11 0.08 0.07 0.08 0.08 0.08 31.06%
P/EPS 5.35 5.08 3.79 2.98 3.49 4.09 4.11 19.23%
EY 18.68 19.70 26.40 33.54 28.64 24.48 24.32 -16.14%
DY 0.00 0.00 0.00 5.96 5.60 5.56 6.20 -
P/NAPS 0.55 0.54 0.43 0.38 0.40 0.43 0.40 23.67%

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