[HARISON] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 8.7%
YoY- 21.33%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 834,938 822,686 797,960 686,148 663,486 629,948 556,062 7.00%
PBT 22,344 21,608 21,596 17,018 15,044 12,978 11,754 11.29%
Tax -7,128 -6,188 -6,062 -4,878 -5,038 -4,538 -4,508 7.93%
NP 15,216 15,420 15,534 12,140 10,006 8,440 7,246 13.15%
-
NP to SH 15,216 15,420 15,534 12,140 10,006 8,440 7,246 13.15%
-
Tax Rate 31.90% 28.64% 28.07% 28.66% 33.49% 34.97% 38.35% -
Total Cost 819,722 807,266 782,426 674,008 653,480 621,508 548,816 6.91%
-
Net Worth 169,605 163,142 154,740 143,352 139,244 133,083 124,993 5.21%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - 15,021 - - - - - -
Div Payout % - 97.41% - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 169,605 163,142 154,740 143,352 139,244 133,083 124,993 5.21%
NOSH 60,573 60,423 59,976 59,980 59,988 60,028 60,383 0.05%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 1.82% 1.87% 1.95% 1.77% 1.51% 1.34% 1.30% -
ROE 8.97% 9.45% 10.04% 8.47% 7.19% 6.34% 5.80% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 1,378.39 1,361.54 1,330.45 1,143.96 1,106.03 1,049.42 920.89 6.94%
EPS 25.12 25.52 25.90 20.24 16.68 14.06 12.00 13.09%
DPS 0.00 24.86 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.80 2.70 2.58 2.39 2.3212 2.217 2.07 5.16%
Adjusted Per Share Value based on latest NOSH - 59,946
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 243.77 240.20 232.98 200.33 193.72 183.92 162.35 7.00%
EPS 4.44 4.50 4.54 3.54 2.92 2.46 2.12 13.10%
DPS 0.00 4.39 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4952 0.4763 0.4518 0.4185 0.4065 0.3886 0.3649 5.21%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.19 1.29 1.16 1.02 1.20 1.15 2.08 -
P/RPS 0.09 0.09 0.09 0.09 0.11 0.11 0.23 -14.47%
P/EPS 4.74 5.05 4.48 5.04 7.19 8.18 17.33 -19.42%
EY 21.11 19.78 22.33 19.84 13.90 12.23 5.77 24.12%
DY 0.00 19.27 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.48 0.45 0.43 0.52 0.52 1.00 -13.11%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 25/08/05 26/08/04 29/08/03 26/08/02 29/08/01 28/08/00 -
Price 1.02 1.20 1.02 1.12 1.13 1.24 1.86 -
P/RPS 0.07 0.09 0.08 0.10 0.10 0.12 0.20 -16.04%
P/EPS 4.06 4.70 3.94 5.53 6.77 8.82 15.50 -20.00%
EY 24.63 21.27 25.39 18.07 14.76 11.34 6.45 25.00%
DY 0.00 20.72 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.44 0.40 0.47 0.49 0.56 0.90 -14.15%

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