[HARISON] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
28-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -0.95%
YoY- -29.58%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 656,036 649,728 650,261 641,978 633,492 624,960 612,906 4.62%
PBT 12,719 12,599 12,176 11,164 11,143 12,291 13,364 -3.23%
Tax -4,097 -4,978 -4,970 -4,802 -4,720 -4,313 -4,478 -5.74%
NP 8,622 7,621 7,206 6,362 6,423 7,978 8,886 -1.98%
-
NP to SH 8,622 7,621 7,206 6,362 6,423 7,978 8,886 -1.98%
-
Tax Rate 32.21% 39.51% 40.82% 43.01% 42.36% 35.09% 33.51% -
Total Cost 647,414 642,107 643,055 635,616 627,069 616,982 604,020 4.72%
-
Net Worth 142,165 140,820 139,359 135,359 133,030 134,064 132,906 4.57%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 2,997 - - - - - - -
Div Payout % 34.77% - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 142,165 140,820 139,359 135,359 133,030 134,064 132,906 4.57%
NOSH 59,952 59,923 60,037 59,901 59,772 60,061 59,948 0.00%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 1.31% 1.17% 1.11% 0.99% 1.01% 1.28% 1.45% -
ROE 6.06% 5.41% 5.17% 4.70% 4.83% 5.95% 6.69% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 1,094.26 1,084.26 1,083.09 1,071.72 1,059.83 1,040.53 1,022.39 4.62%
EPS 14.38 12.72 12.00 10.62 10.75 13.28 14.82 -1.98%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3713 2.35 2.3212 2.2597 2.2256 2.2321 2.217 4.57%
Adjusted Per Share Value based on latest NOSH - 59,901
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 957.87 948.66 949.44 937.34 924.95 912.50 894.90 4.62%
EPS 12.59 11.13 10.52 9.29 9.38 11.65 12.97 -1.95%
DPS 4.38 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0757 2.0561 2.0348 1.9764 1.9424 1.9575 1.9405 4.57%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 1.00 1.05 1.20 1.40 1.17 1.04 1.15 -
P/RPS 0.09 0.10 0.11 0.13 0.11 0.10 0.11 -12.48%
P/EPS 6.95 8.26 10.00 13.18 10.89 7.83 7.76 -7.06%
EY 14.38 12.11 10.00 7.59 9.18 12.77 12.89 7.54%
DY 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.45 0.52 0.62 0.53 0.47 0.52 -13.23%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 20/11/02 26/08/02 28/05/02 27/02/02 29/11/01 29/08/01 -
Price 0.99 1.02 1.13 1.26 1.21 1.15 1.24 -
P/RPS 0.09 0.09 0.10 0.12 0.11 0.11 0.12 -17.40%
P/EPS 6.88 8.02 9.41 11.86 11.26 8.66 8.37 -12.21%
EY 14.53 12.47 10.62 8.43 8.88 11.55 11.95 13.87%
DY 5.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.49 0.56 0.54 0.52 0.56 -17.40%

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