[HARISON] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
22-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 2.43%
YoY- 14.27%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 1,056,648 1,039,141 1,035,658 1,043,957 1,051,880 1,046,298 1,030,464 1.68%
PBT 39,532 32,922 32,608 32,728 32,085 34,711 31,957 15.19%
Tax -9,184 -9,273 -8,998 -9,203 -9,117 -8,802 -8,425 5.90%
NP 30,348 23,649 23,610 23,525 22,968 25,909 23,532 18.42%
-
NP to SH 30,348 23,649 23,610 23,525 22,968 25,909 23,532 18.42%
-
Tax Rate 23.23% 28.17% 27.59% 28.12% 28.42% 25.36% 26.36% -
Total Cost 1,026,300 1,015,492 1,012,048 1,020,432 1,028,912 1,020,389 1,006,932 1.27%
-
Net Worth 205,075 231,614 230,248 222,479 203,644 200,819 203,233 0.60%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 10,253 - - - - 4,603 4,603 70.30%
Div Payout % 33.79% - - - - 17.77% 19.56% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 205,075 231,614 230,248 222,479 203,644 200,819 203,233 0.60%
NOSH 68,358 68,322 68,322 68,245 64,444 64,365 62,726 5.88%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 2.87% 2.28% 2.28% 2.25% 2.18% 2.48% 2.28% -
ROE 14.80% 10.21% 10.25% 10.57% 11.28% 12.90% 11.58% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 1,545.74 1,520.93 1,515.83 1,529.72 1,632.23 1,625.56 1,642.79 -3.96%
EPS 44.40 34.61 34.56 34.47 35.64 40.25 37.52 11.84%
DPS 15.00 0.00 0.00 0.00 0.00 7.15 7.34 60.82%
NAPS 3.00 3.39 3.37 3.26 3.16 3.12 3.24 -4.98%
Adjusted Per Share Value based on latest NOSH - 68,245
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 1,542.80 1,517.24 1,512.15 1,524.27 1,535.84 1,527.69 1,504.57 1.68%
EPS 44.31 34.53 34.47 34.35 33.54 37.83 34.36 18.42%
DPS 14.97 0.00 0.00 0.00 0.00 6.72 6.72 70.32%
NAPS 2.9943 3.3818 3.3618 3.2484 2.9734 2.9321 2.9674 0.60%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.10 2.00 1.97 1.38 1.31 1.53 1.30 -
P/RPS 0.14 0.13 0.13 0.09 0.08 0.09 0.08 45.07%
P/EPS 4.73 5.78 5.70 4.00 3.68 3.80 3.47 22.86%
EY 21.14 17.31 17.54 24.98 27.21 26.31 28.86 -18.69%
DY 7.14 0.00 0.00 0.00 0.00 4.67 5.64 16.97%
P/NAPS 0.70 0.59 0.58 0.42 0.41 0.49 0.40 45.07%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 24/11/09 25/08/09 22/05/09 26/02/09 26/11/08 26/08/08 -
Price 2.40 2.17 1.85 1.75 1.35 1.20 1.31 -
P/RPS 0.16 0.14 0.12 0.11 0.08 0.07 0.08 58.53%
P/EPS 5.41 6.27 5.35 5.08 3.79 2.98 3.49 33.83%
EY 18.50 15.95 18.68 19.70 26.40 33.54 28.64 -25.21%
DY 6.25 0.00 0.00 0.00 0.00 5.96 5.60 7.57%
P/NAPS 0.80 0.64 0.55 0.54 0.43 0.38 0.40 58.53%

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