[HARISON] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -0.5%
YoY- 20.7%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 1,417,234 1,384,038 1,268,665 1,177,218 1,059,424 1,076,409 943,734 7.00%
PBT 35,977 40,813 46,221 46,482 38,410 37,294 24,936 6.29%
Tax -10,342 -12,466 -12,088 -12,529 -10,281 -10,073 -8,181 3.98%
NP 25,634 28,346 34,133 33,953 28,129 27,221 16,754 7.33%
-
NP to SH 25,634 28,346 34,133 33,953 28,129 27,221 16,754 7.33%
-
Tax Rate 28.75% 30.54% 26.15% 26.95% 26.77% 27.01% 32.81% -
Total Cost 1,391,600 1,355,692 1,234,532 1,143,265 1,031,294 1,049,188 926,980 6.99%
-
Net Worth 297,838 280,043 286,270 259,511 231,752 200,884 181,706 8.57%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - 45,657 - - - - -
Div Payout % - - 133.76% - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 297,838 280,043 286,270 259,511 231,752 200,884 181,706 8.57%
NOSH 68,468 68,470 68,485 68,472 68,363 64,386 61,387 1.83%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 1.81% 2.05% 2.69% 2.88% 2.66% 2.53% 1.78% -
ROE 8.61% 10.12% 11.92% 13.08% 12.14% 13.55% 9.22% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 2,069.90 2,021.37 1,852.45 1,719.25 1,549.69 1,671.80 1,537.34 5.07%
EPS 37.44 41.40 49.84 49.59 41.15 42.89 27.29 5.40%
DPS 0.00 0.00 66.67 0.00 0.00 0.00 0.00 -
NAPS 4.35 4.09 4.18 3.79 3.39 3.12 2.96 6.62%
Adjusted Per Share Value based on latest NOSH - 68,484
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 2,069.29 2,020.82 1,852.36 1,718.84 1,546.85 1,571.65 1,377.94 7.00%
EPS 37.43 41.39 49.84 49.57 41.07 39.75 24.46 7.34%
DPS 0.00 0.00 66.66 0.00 0.00 0.00 0.00 -
NAPS 4.3487 4.0889 4.1798 3.7891 3.3838 2.9331 2.6531 8.57%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.98 2.95 3.05 2.70 2.00 1.53 1.35 -
P/RPS 0.14 0.15 0.16 0.16 0.13 0.09 0.09 7.63%
P/EPS 7.96 7.13 6.12 5.45 4.86 3.62 4.95 8.23%
EY 12.56 14.03 16.34 18.37 20.57 27.63 20.22 -7.62%
DY 0.00 0.00 21.86 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.72 0.73 0.71 0.59 0.49 0.46 6.98%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 27/11/13 21/11/12 22/11/11 23/11/10 24/11/09 26/11/08 28/11/07 -
Price 3.05 2.90 3.38 2.86 2.17 1.20 1.39 -
P/RPS 0.15 0.14 0.18 0.17 0.14 0.07 0.09 8.87%
P/EPS 8.15 7.00 6.78 5.77 5.27 2.84 5.09 8.15%
EY 12.28 14.28 14.75 17.34 18.96 35.23 19.64 -7.52%
DY 0.00 0.00 19.72 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.71 0.81 0.75 0.64 0.38 0.47 6.85%

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