[HARISON] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 5.9%
YoY- 36.62%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,184,470 1,144,994 1,115,213 1,083,691 1,056,648 1,039,141 1,035,658 9.33%
PBT 49,893 45,586 43,085 41,361 39,532 32,922 32,608 32.68%
Tax -12,802 -10,870 -10,336 -9,221 -9,184 -9,273 -8,998 26.41%
NP 37,091 34,716 32,749 32,140 30,348 23,649 23,610 35.02%
-
NP to SH 37,091 34,716 32,749 32,140 30,348 23,649 23,610 35.02%
-
Tax Rate 25.66% 23.85% 23.99% 22.29% 23.23% 28.17% 27.59% -
Total Cost 1,147,379 1,110,278 1,082,464 1,051,551 1,026,300 1,015,492 1,012,048 8.70%
-
Net Worth 271,779 259,554 258,928 250,672 205,075 231,614 230,248 11.65%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - 10,253 10,253 10,253 10,253 - - -
Div Payout % - 29.54% 31.31% 31.90% 33.79% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 271,779 259,554 258,928 250,672 205,075 231,614 230,248 11.65%
NOSH 68,458 68,484 68,499 68,489 68,358 68,322 68,322 0.13%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 3.13% 3.03% 2.94% 2.97% 2.87% 2.28% 2.28% -
ROE 13.65% 13.38% 12.65% 12.82% 14.80% 10.21% 10.25% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 1,730.20 1,671.91 1,628.06 1,582.27 1,545.74 1,520.93 1,515.83 9.19%
EPS 54.18 50.69 47.81 46.93 44.40 34.61 34.56 34.84%
DPS 0.00 15.00 15.00 15.00 15.00 0.00 0.00 -
NAPS 3.97 3.79 3.78 3.66 3.00 3.39 3.37 11.50%
Adjusted Per Share Value based on latest NOSH - 68,489
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 1,729.43 1,671.79 1,628.31 1,582.28 1,542.80 1,517.24 1,512.15 9.33%
EPS 54.16 50.69 47.82 46.93 44.31 34.53 34.47 35.04%
DPS 0.00 14.97 14.97 14.97 14.97 0.00 0.00 -
NAPS 3.9682 3.7897 3.7806 3.66 2.9943 3.3818 3.3618 11.65%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.93 2.70 2.75 2.75 2.10 2.00 1.97 -
P/RPS 0.17 0.16 0.17 0.17 0.14 0.13 0.13 19.52%
P/EPS 5.41 5.33 5.75 5.86 4.73 5.78 5.70 -3.41%
EY 18.49 18.77 17.39 17.06 21.14 17.31 17.54 3.56%
DY 0.00 5.56 5.45 5.45 7.14 0.00 0.00 -
P/NAPS 0.74 0.71 0.73 0.75 0.70 0.59 0.58 17.58%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 23/11/10 24/08/10 31/05/10 25/02/10 24/11/09 25/08/09 -
Price 2.98 2.86 2.80 2.55 2.40 2.17 1.85 -
P/RPS 0.17 0.17 0.17 0.16 0.16 0.14 0.12 26.05%
P/EPS 5.50 5.64 5.86 5.43 5.41 6.27 5.35 1.85%
EY 18.18 17.72 17.07 18.40 18.50 15.95 18.68 -1.78%
DY 0.00 5.24 5.36 5.88 6.25 0.00 0.00 -
P/NAPS 0.75 0.75 0.74 0.70 0.80 0.64 0.55 22.90%

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