[HARISON] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -1.14%
YoY- 0.53%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 1,475,670 1,417,234 1,384,038 1,268,665 1,177,218 1,059,424 1,076,409 5.39%
PBT -9,489 35,977 40,813 46,221 46,482 38,410 37,294 -
Tax -8,854 -10,342 -12,466 -12,088 -12,529 -10,281 -10,073 -2.12%
NP -18,344 25,634 28,346 34,133 33,953 28,129 27,221 -
-
NP to SH -18,344 25,634 28,346 34,133 33,953 28,129 27,221 -
-
Tax Rate - 28.75% 30.54% 26.15% 26.95% 26.77% 27.01% -
Total Cost 1,494,014 1,391,600 1,355,692 1,234,532 1,143,265 1,031,294 1,049,188 6.06%
-
Net Worth 282,145 297,838 280,043 286,270 259,511 231,752 200,884 5.82%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - 45,657 - - - -
Div Payout % - - - 133.76% - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 282,145 297,838 280,043 286,270 259,511 231,752 200,884 5.82%
NOSH 68,481 68,468 68,470 68,485 68,472 68,363 64,386 1.03%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin -1.24% 1.81% 2.05% 2.69% 2.88% 2.66% 2.53% -
ROE -6.50% 8.61% 10.12% 11.92% 13.08% 12.14% 13.55% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 2,154.84 2,069.90 2,021.37 1,852.45 1,719.25 1,549.69 1,671.80 4.31%
EPS -26.79 37.44 41.40 49.84 49.59 41.15 42.89 -
DPS 0.00 0.00 0.00 66.67 0.00 0.00 0.00 -
NAPS 4.12 4.35 4.09 4.18 3.79 3.39 3.12 4.74%
Adjusted Per Share Value based on latest NOSH - 68,496
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 430.85 413.78 404.09 370.41 343.71 309.32 314.27 5.39%
EPS -5.36 7.48 8.28 9.97 9.91 8.21 7.95 -
DPS 0.00 0.00 0.00 13.33 0.00 0.00 0.00 -
NAPS 0.8238 0.8696 0.8176 0.8358 0.7577 0.6766 0.5865 5.82%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 3.60 2.98 2.95 3.05 2.70 2.00 1.53 -
P/RPS 0.17 0.14 0.15 0.16 0.16 0.13 0.09 11.17%
P/EPS -13.44 7.96 7.13 6.12 5.45 4.86 3.62 -
EY -7.44 12.56 14.03 16.34 18.37 20.57 27.63 -
DY 0.00 0.00 0.00 21.86 0.00 0.00 0.00 -
P/NAPS 0.87 0.69 0.72 0.73 0.71 0.59 0.49 10.03%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 28/11/14 27/11/13 21/11/12 22/11/11 23/11/10 24/11/09 26/11/08 -
Price 3.50 3.05 2.90 3.38 2.86 2.17 1.20 -
P/RPS 0.16 0.15 0.14 0.18 0.17 0.14 0.07 14.76%
P/EPS -13.07 8.15 7.00 6.78 5.77 5.27 2.84 -
EY -7.65 12.28 14.28 14.75 17.34 18.96 35.23 -
DY 0.00 0.00 0.00 19.72 0.00 0.00 0.00 -
P/NAPS 0.85 0.70 0.71 0.81 0.75 0.64 0.38 14.35%

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