[HARISON] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 6.01%
YoY- 46.8%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 1,240,008 1,213,801 1,184,470 1,144,994 1,115,213 1,083,691 1,056,648 11.29%
PBT 50,613 49,853 49,893 45,586 43,085 41,361 39,532 17.96%
Tax -13,320 -12,983 -12,802 -10,870 -10,336 -9,221 -9,184 28.21%
NP 37,293 36,870 37,091 34,716 32,749 32,140 30,348 14.77%
-
NP to SH 37,293 36,870 37,091 34,716 32,749 32,140 30,348 14.77%
-
Tax Rate 26.32% 26.04% 25.66% 23.85% 23.99% 22.29% 23.23% -
Total Cost 1,202,715 1,176,931 1,147,379 1,110,278 1,082,464 1,051,551 1,026,300 11.18%
-
Net Worth 288,327 280,063 271,779 259,554 258,928 250,672 205,075 25.57%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - 10,253 10,253 10,253 10,253 -
Div Payout % - - - 29.54% 31.31% 31.90% 33.79% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 288,327 280,063 271,779 259,554 258,928 250,672 205,075 25.57%
NOSH 68,486 68,475 68,458 68,484 68,499 68,489 68,358 0.12%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 3.01% 3.04% 3.13% 3.03% 2.94% 2.97% 2.87% -
ROE 12.93% 13.16% 13.65% 13.38% 12.65% 12.82% 14.80% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 1,810.59 1,772.62 1,730.20 1,671.91 1,628.06 1,582.27 1,545.74 11.15%
EPS 54.45 53.84 54.18 50.69 47.81 46.93 44.40 14.61%
DPS 0.00 0.00 0.00 15.00 15.00 15.00 15.00 -
NAPS 4.21 4.09 3.97 3.79 3.78 3.66 3.00 25.42%
Adjusted Per Share Value based on latest NOSH - 68,484
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 1,810.52 1,772.26 1,729.43 1,671.79 1,628.31 1,582.28 1,542.80 11.29%
EPS 54.45 53.83 54.16 50.69 47.82 46.93 44.31 14.76%
DPS 0.00 0.00 0.00 14.97 14.97 14.97 14.97 -
NAPS 4.2098 4.0892 3.9682 3.7897 3.7806 3.66 2.9943 25.57%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 3.88 3.35 2.93 2.70 2.75 2.75 2.10 -
P/RPS 0.21 0.19 0.17 0.16 0.17 0.17 0.14 31.13%
P/EPS 7.13 6.22 5.41 5.33 5.75 5.86 4.73 31.56%
EY 14.03 16.07 18.49 18.77 17.39 17.06 21.14 -23.97%
DY 0.00 0.00 0.00 5.56 5.45 5.45 7.14 -
P/NAPS 0.92 0.82 0.74 0.71 0.73 0.75 0.70 20.04%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 22/08/11 24/05/11 28/02/11 23/11/10 24/08/10 31/05/10 25/02/10 -
Price 3.29 3.93 2.98 2.86 2.80 2.55 2.40 -
P/RPS 0.18 0.22 0.17 0.17 0.17 0.16 0.16 8.19%
P/EPS 6.04 7.30 5.50 5.64 5.86 5.43 5.41 7.64%
EY 16.55 13.70 18.18 17.72 17.07 18.40 18.50 -7.17%
DY 0.00 0.00 0.00 5.24 5.36 5.88 6.25 -
P/NAPS 0.78 0.96 0.75 0.75 0.74 0.70 0.80 -1.67%

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