[HARISON] YoY Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 23.53%
YoY- 19.95%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 1,057,696 1,089,388 916,860 831,596 794,900 783,704 668,300 7.94%
PBT 39,776 37,204 21,836 22,108 19,200 18,124 15,572 16.90%
Tax -11,932 -11,588 -6,332 -7,248 -6,812 -4,700 -4,404 18.05%
NP 27,844 25,616 15,504 14,860 12,388 13,424 11,168 16.43%
-
NP to SH 27,844 25,616 15,504 14,860 12,388 13,424 11,168 16.43%
-
Tax Rate 30.00% 31.15% 29.00% 32.78% 35.48% 25.93% 28.28% -
Total Cost 1,029,852 1,063,772 901,356 816,736 782,512 770,280 657,132 7.76%
-
Net Worth 222,479 196,231 177,396 165,783 158,465 150,689 119,999 10.82%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 222,479 196,231 177,396 165,783 158,465 150,689 119,999 10.82%
NOSH 68,245 62,295 60,752 60,504 60,252 60,035 59,999 2.16%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 2.63% 2.35% 1.69% 1.79% 1.56% 1.71% 1.67% -
ROE 12.52% 13.05% 8.74% 8.96% 7.82% 8.91% 9.31% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 1,549.85 1,748.74 1,509.18 1,374.43 1,319.27 1,305.40 1,113.83 5.65%
EPS 40.80 41.12 25.52 24.56 20.56 22.36 18.60 13.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.26 3.15 2.92 2.74 2.63 2.51 2.00 8.47%
Adjusted Per Share Value based on latest NOSH - 60,504
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 1,544.33 1,590.60 1,338.70 1,214.20 1,160.62 1,144.28 975.78 7.94%
EPS 40.65 37.40 22.64 21.70 18.09 19.60 16.31 16.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2484 2.8652 2.5902 2.4206 2.3137 2.2002 1.7521 10.82%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 1.38 1.30 1.21 1.13 1.30 1.16 0.95 -
P/RPS 0.09 0.07 0.08 0.08 0.10 0.09 0.09 0.00%
P/EPS 3.38 3.16 4.74 4.60 6.32 5.19 5.10 -6.62%
EY 29.57 31.63 21.09 21.73 15.82 19.28 19.59 7.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.41 0.41 0.41 0.49 0.46 0.48 -2.19%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 22/05/09 27/05/08 31/05/07 30/05/06 30/05/05 28/05/04 30/05/03 -
Price 1.75 1.35 1.27 1.15 1.26 1.00 0.97 -
P/RPS 0.11 0.08 0.08 0.08 0.10 0.08 0.09 3.39%
P/EPS 4.29 3.28 4.98 4.68 6.13 4.47 5.21 -3.18%
EY 23.31 30.46 20.09 21.36 16.32 22.36 19.19 3.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.43 0.43 0.42 0.48 0.40 0.49 1.63%

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