[HARISON] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 17.67%
YoY- 4.33%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 1,165,868 1,057,696 1,089,388 916,860 831,596 794,900 783,704 6.84%
PBT 47,092 39,776 37,204 21,836 22,108 19,200 18,124 17.24%
Tax -12,080 -11,932 -11,588 -6,332 -7,248 -6,812 -4,700 17.02%
NP 35,012 27,844 25,616 15,504 14,860 12,388 13,424 17.31%
-
NP to SH 35,012 27,844 25,616 15,504 14,860 12,388 13,424 17.31%
-
Tax Rate 25.65% 30.00% 31.15% 29.00% 32.78% 35.48% 25.93% -
Total Cost 1,130,856 1,029,852 1,063,772 901,356 816,736 782,512 770,280 6.60%
-
Net Worth 250,672 222,479 196,231 177,396 165,783 158,465 150,689 8.84%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 250,672 222,479 196,231 177,396 165,783 158,465 150,689 8.84%
NOSH 68,489 68,245 62,295 60,752 60,504 60,252 60,035 2.21%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 3.00% 2.63% 2.35% 1.69% 1.79% 1.56% 1.71% -
ROE 13.97% 12.52% 13.05% 8.74% 8.96% 7.82% 8.91% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 1,702.25 1,549.85 1,748.74 1,509.18 1,374.43 1,319.27 1,305.40 4.52%
EPS 51.12 40.80 41.12 25.52 24.56 20.56 22.36 14.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.66 3.26 3.15 2.92 2.74 2.63 2.51 6.48%
Adjusted Per Share Value based on latest NOSH - 60,752
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 340.39 308.81 318.06 267.69 242.80 232.08 228.81 6.84%
EPS 10.22 8.13 7.48 4.53 4.34 3.62 3.92 17.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7319 0.6496 0.5729 0.5179 0.484 0.4627 0.44 8.84%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 2.75 1.38 1.30 1.21 1.13 1.30 1.16 -
P/RPS 0.16 0.09 0.07 0.08 0.08 0.10 0.09 10.05%
P/EPS 5.38 3.38 3.16 4.74 4.60 6.32 5.19 0.60%
EY 18.59 29.57 31.63 21.09 21.73 15.82 19.28 -0.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.42 0.41 0.41 0.41 0.49 0.46 8.48%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/05/10 22/05/09 27/05/08 31/05/07 30/05/06 30/05/05 28/05/04 -
Price 2.55 1.75 1.35 1.27 1.15 1.26 1.00 -
P/RPS 0.15 0.11 0.08 0.08 0.08 0.10 0.08 11.03%
P/EPS 4.99 4.29 3.28 4.98 4.68 6.13 4.47 1.85%
EY 20.05 23.31 30.46 20.09 21.36 16.32 22.36 -1.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.54 0.43 0.43 0.42 0.48 0.40 9.77%

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