[HARISON] YoY Annualized Quarter Result on 30-Sep-2001 [#3]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
29-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -2.69%
YoY- -4.81%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Revenue 807,513 706,096 655,544 633,896 568,566 524,252 499,428 -0.50%
PBT 20,588 14,890 14,622 12,681 13,296 13,000 15,582 -0.29%
Tax -5,654 -4,709 -4,812 -4,468 -4,668 -120 -4,729 -0.18%
NP 14,933 10,181 9,810 8,213 8,628 12,880 10,853 -0.33%
-
NP to SH 14,933 10,181 9,810 8,213 8,628 12,880 10,853 -0.33%
-
Tax Rate 27.46% 31.63% 32.91% 35.23% 35.11% 0.92% 30.35% -
Total Cost 792,580 695,914 645,733 625,682 559,938 511,372 488,574 -0.51%
-
Net Worth 155,972 145,161 141,038 133,882 125,302 99,820 0 -100.00%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Net Worth 155,972 145,161 141,038 133,882 125,302 99,820 0 -100.00%
NOSH 59,989 59,984 60,016 59,980 58,827 45,999 45,222 -0.29%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
NP Margin 1.85% 1.44% 1.50% 1.30% 1.52% 2.46% 2.17% -
ROE 9.57% 7.01% 6.96% 6.13% 6.89% 12.90% 0.00% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 1,346.10 1,177.13 1,092.28 1,056.84 966.50 1,139.68 1,104.39 -0.21%
EPS 24.89 16.97 16.35 13.69 14.67 28.00 24.00 -0.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.60 2.42 2.35 2.2321 2.13 2.17 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 60,061
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 1,179.04 1,030.96 957.15 925.54 830.16 765.45 729.21 -0.50%
EPS 21.80 14.87 14.32 11.99 12.60 18.81 15.85 -0.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2773 2.1195 2.0593 1.9548 1.8295 1.4575 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 - - -
Price 1.13 1.12 1.05 1.04 1.72 0.00 0.00 -
P/RPS 0.08 0.10 0.10 0.10 0.18 0.00 0.00 -100.00%
P/EPS 4.54 6.60 6.42 7.59 11.73 0.00 0.00 -100.00%
EY 22.03 15.15 15.57 13.17 8.53 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.46 0.45 0.47 0.81 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 26/11/04 21/11/03 20/11/02 29/11/01 27/11/00 09/02/00 - -
Price 1.16 1.18 1.02 1.15 1.78 2.28 0.00 -
P/RPS 0.09 0.10 0.09 0.11 0.18 0.20 0.00 -100.00%
P/EPS 4.66 6.95 6.24 8.40 12.14 8.14 0.00 -100.00%
EY 21.46 14.38 16.03 11.91 8.24 12.28 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.49 0.43 0.52 0.84 1.05 0.00 -100.00%

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