[HARISON] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 117.41%
YoY- 21.33%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 417,469 411,343 398,980 343,074 331,743 314,974 278,031 7.00%
PBT 11,172 10,804 10,798 8,509 7,522 6,489 5,877 11.29%
Tax -3,564 -3,094 -3,031 -2,439 -2,519 -2,269 -2,254 7.93%
NP 7,608 7,710 7,767 6,070 5,003 4,220 3,623 13.15%
-
NP to SH 7,608 7,710 7,767 6,070 5,003 4,220 3,623 13.15%
-
Tax Rate 31.90% 28.64% 28.07% 28.66% 33.49% 34.97% 38.35% -
Total Cost 409,861 403,633 391,213 337,004 326,740 310,754 274,408 6.91%
-
Net Worth 169,605 163,142 154,740 143,352 139,244 133,083 124,993 5.21%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - 7,510 - - - - - -
Div Payout % - 97.41% - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 169,605 163,142 154,740 143,352 139,244 133,083 124,993 5.21%
NOSH 60,573 60,423 59,976 59,980 59,988 60,028 60,383 0.05%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 1.82% 1.87% 1.95% 1.77% 1.51% 1.34% 1.30% -
ROE 4.49% 4.73% 5.02% 4.23% 3.59% 3.17% 2.90% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 689.20 680.77 665.22 571.98 553.02 524.71 460.44 6.95%
EPS 12.56 12.76 12.95 10.12 8.34 7.03 6.00 13.09%
DPS 0.00 12.43 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.80 2.70 2.58 2.39 2.3212 2.217 2.07 5.16%
Adjusted Per Share Value based on latest NOSH - 59,946
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 121.89 120.10 116.49 100.17 96.86 91.96 81.18 7.00%
EPS 2.22 2.25 2.27 1.77 1.46 1.23 1.06 13.10%
DPS 0.00 2.19 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4952 0.4763 0.4518 0.4185 0.4065 0.3886 0.3649 5.21%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.19 1.29 1.16 1.02 1.20 1.15 2.08 -
P/RPS 0.17 0.19 0.17 0.18 0.22 0.22 0.45 -14.97%
P/EPS 9.47 10.11 8.96 10.08 14.39 16.36 34.67 -19.44%
EY 10.55 9.89 11.16 9.92 6.95 6.11 2.88 24.14%
DY 0.00 9.64 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.48 0.45 0.43 0.52 0.52 1.00 -13.11%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 25/08/05 26/08/04 29/08/03 26/08/02 29/08/01 28/08/00 -
Price 1.02 1.20 1.02 1.12 1.13 1.24 1.86 -
P/RPS 0.15 0.18 0.15 0.20 0.20 0.24 0.40 -15.07%
P/EPS 8.12 9.40 7.88 11.07 13.55 17.64 31.00 -20.00%
EY 12.31 10.63 12.70 9.04 7.38 5.67 3.23 24.96%
DY 0.00 10.36 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.44 0.40 0.47 0.49 0.56 0.90 -14.15%

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