[HARISON] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 6.84%
YoY- 22.22%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,253,055 1,240,008 1,213,801 1,184,470 1,144,994 1,115,213 1,083,691 10.15%
PBT 49,697 50,613 49,853 49,893 45,586 43,085 41,361 13.00%
Tax -12,471 -13,320 -12,983 -12,802 -10,870 -10,336 -9,221 22.27%
NP 37,226 37,293 36,870 37,091 34,716 32,749 32,140 10.27%
-
NP to SH 37,226 37,293 36,870 37,091 34,716 32,749 32,140 10.27%
-
Tax Rate 25.09% 26.32% 26.04% 25.66% 23.85% 23.99% 22.29% -
Total Cost 1,215,829 1,202,715 1,176,931 1,147,379 1,110,278 1,082,464 1,051,551 10.15%
-
Net Worth 286,314 288,327 280,063 271,779 259,554 258,928 250,672 9.25%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - 10,253 10,253 10,253 -
Div Payout % - - - - 29.54% 31.31% 31.90% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 286,314 288,327 280,063 271,779 259,554 258,928 250,672 9.25%
NOSH 68,496 68,486 68,475 68,458 68,484 68,499 68,489 0.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 2.97% 3.01% 3.04% 3.13% 3.03% 2.94% 2.97% -
ROE 13.00% 12.93% 13.16% 13.65% 13.38% 12.65% 12.82% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 1,829.38 1,810.59 1,772.62 1,730.20 1,671.91 1,628.06 1,582.27 10.14%
EPS 54.35 54.45 53.84 54.18 50.69 47.81 46.93 10.27%
DPS 0.00 0.00 0.00 0.00 15.00 15.00 15.00 -
NAPS 4.18 4.21 4.09 3.97 3.79 3.78 3.66 9.25%
Adjusted Per Share Value based on latest NOSH - 68,458
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 365.85 362.04 354.39 345.82 334.30 325.60 316.40 10.15%
EPS 10.87 10.89 10.76 10.83 10.14 9.56 9.38 10.31%
DPS 0.00 0.00 0.00 0.00 2.99 2.99 2.99 -
NAPS 0.8359 0.8418 0.8177 0.7935 0.7578 0.756 0.7319 9.25%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 3.05 3.88 3.35 2.93 2.70 2.75 2.75 -
P/RPS 0.17 0.21 0.19 0.17 0.16 0.17 0.17 0.00%
P/EPS 5.61 7.13 6.22 5.41 5.33 5.75 5.86 -2.86%
EY 17.82 14.03 16.07 18.49 18.77 17.39 17.06 2.94%
DY 0.00 0.00 0.00 0.00 5.56 5.45 5.45 -
P/NAPS 0.73 0.92 0.82 0.74 0.71 0.73 0.75 -1.78%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 22/08/11 24/05/11 28/02/11 23/11/10 24/08/10 31/05/10 -
Price 3.38 3.29 3.93 2.98 2.86 2.80 2.55 -
P/RPS 0.18 0.18 0.22 0.17 0.17 0.17 0.16 8.16%
P/EPS 6.22 6.04 7.30 5.50 5.64 5.86 5.43 9.46%
EY 16.08 16.55 13.70 18.18 17.72 17.07 18.40 -8.58%
DY 0.00 0.00 0.00 0.00 5.24 5.36 5.88 -
P/NAPS 0.81 0.78 0.96 0.75 0.75 0.74 0.70 10.20%

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