[HARISON] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 13.13%
YoY- 34.24%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 693,950 667,367 661,534 656,036 649,728 650,261 641,978 5.32%
PBT 12,920 13,706 13,623 12,719 12,599 12,176 11,164 10.21%
Tax -4,020 -4,017 -4,036 -4,097 -4,978 -4,970 -4,802 -11.16%
NP 8,900 9,689 9,587 8,622 7,621 7,206 6,362 25.05%
-
NP to SH 8,900 9,689 9,587 8,622 7,621 7,206 6,362 25.05%
-
Tax Rate 31.11% 29.31% 29.63% 32.21% 39.51% 40.82% 43.01% -
Total Cost 685,050 657,678 651,947 647,414 642,107 643,055 635,616 5.11%
-
Net Worth 145,200 119,893 119,999 142,165 140,820 139,359 135,359 4.78%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 2,997 2,997 2,997 2,997 - - - -
Div Payout % 33.68% 30.94% 31.27% 34.77% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 145,200 119,893 119,999 142,165 140,820 139,359 135,359 4.78%
NOSH 60,000 59,946 59,999 59,952 59,923 60,037 59,901 0.11%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 1.28% 1.45% 1.45% 1.31% 1.17% 1.11% 0.99% -
ROE 6.13% 8.08% 7.99% 6.06% 5.41% 5.17% 4.70% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 1,156.58 1,113.27 1,102.56 1,094.26 1,084.26 1,083.09 1,071.72 5.20%
EPS 14.83 16.16 15.98 14.38 12.72 12.00 10.62 24.90%
DPS 5.00 5.00 5.00 5.00 0.00 0.00 0.00 -
NAPS 2.42 2.00 2.00 2.3713 2.35 2.3212 2.2597 4.67%
Adjusted Per Share Value based on latest NOSH - 59,952
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 1,013.23 974.41 965.90 957.87 948.66 949.44 937.34 5.32%
EPS 12.99 14.15 14.00 12.59 11.13 10.52 9.29 25.01%
DPS 4.38 4.38 4.38 4.38 0.00 0.00 0.00 -
NAPS 2.12 1.7506 1.7521 2.0757 2.0561 2.0348 1.9764 4.78%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.12 1.02 0.95 1.00 1.05 1.20 1.40 -
P/RPS 0.10 0.09 0.09 0.09 0.10 0.11 0.13 -16.03%
P/EPS 7.55 6.31 5.95 6.95 8.26 10.00 13.18 -31.00%
EY 13.24 15.85 16.82 14.38 12.11 10.00 7.59 44.86%
DY 4.46 4.90 5.26 5.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.51 0.48 0.42 0.45 0.52 0.62 -18.02%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 29/08/03 30/05/03 28/02/03 20/11/02 26/08/02 28/05/02 -
Price 1.18 1.12 0.97 0.99 1.02 1.13 1.26 -
P/RPS 0.10 0.10 0.09 0.09 0.09 0.10 0.12 -11.43%
P/EPS 7.96 6.93 6.07 6.88 8.02 9.41 11.86 -23.32%
EY 12.57 14.43 16.47 14.53 12.47 10.62 8.43 30.48%
DY 4.24 4.46 5.15 5.05 0.00 0.00 0.00 -
P/NAPS 0.49 0.56 0.49 0.42 0.43 0.49 0.56 -8.50%

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