[HARISON] YoY Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 148.95%
YoY- -0.73%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 545,588 461,916 417,469 411,343 398,980 343,074 331,743 8.63%
PBT 19,041 12,526 11,172 10,804 10,798 8,509 7,522 16.72%
Tax -5,022 -3,980 -3,564 -3,094 -3,031 -2,439 -2,519 12.17%
NP 14,019 8,546 7,608 7,710 7,767 6,070 5,003 18.71%
-
NP to SH 14,019 8,546 7,608 7,710 7,767 6,070 5,003 18.71%
-
Tax Rate 26.37% 31.77% 31.90% 28.64% 28.07% 28.66% 33.49% -
Total Cost 531,569 453,370 409,861 403,633 391,213 337,004 326,740 8.44%
-
Net Worth 203,228 181,334 169,605 163,142 154,740 143,352 139,244 6.49%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - 7,510 - - - -
Div Payout % - - - 97.41% - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 203,228 181,334 169,605 163,142 154,740 143,352 139,244 6.49%
NOSH 62,724 61,261 60,573 60,423 59,976 59,980 59,988 0.74%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 2.57% 1.85% 1.82% 1.87% 1.95% 1.77% 1.51% -
ROE 6.90% 4.71% 4.49% 4.73% 5.02% 4.23% 3.59% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 869.81 754.01 689.20 680.77 665.22 571.98 553.02 7.83%
EPS 22.35 13.95 12.56 12.76 12.95 10.12 8.34 17.83%
DPS 0.00 0.00 0.00 12.43 0.00 0.00 0.00 -
NAPS 3.24 2.96 2.80 2.70 2.58 2.39 2.3212 5.71%
Adjusted Per Share Value based on latest NOSH - 60,458
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 796.61 674.44 609.54 600.60 582.55 500.92 484.37 8.63%
EPS 20.47 12.48 11.11 11.26 11.34 8.86 7.30 18.73%
DPS 0.00 0.00 0.00 10.97 0.00 0.00 0.00 -
NAPS 2.9673 2.6476 2.4764 2.382 2.2593 2.0931 2.0331 6.49%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.30 1.40 1.19 1.29 1.16 1.02 1.20 -
P/RPS 0.15 0.19 0.17 0.19 0.17 0.18 0.22 -6.17%
P/EPS 5.82 10.04 9.47 10.11 8.96 10.08 14.39 -13.99%
EY 17.19 9.96 10.55 9.89 11.16 9.92 6.95 16.27%
DY 0.00 0.00 0.00 9.64 0.00 0.00 0.00 -
P/NAPS 0.40 0.47 0.43 0.48 0.45 0.43 0.52 -4.27%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 26/08/08 28/08/07 29/08/06 25/08/05 26/08/04 29/08/03 26/08/02 -
Price 1.31 1.33 1.02 1.20 1.02 1.12 1.13 -
P/RPS 0.15 0.18 0.15 0.18 0.15 0.20 0.20 -4.67%
P/EPS 5.86 9.53 8.12 9.40 7.88 11.07 13.55 -13.02%
EY 17.06 10.49 12.31 10.63 12.70 9.04 7.38 14.97%
DY 0.00 0.00 0.00 10.36 0.00 0.00 0.00 -
P/NAPS 0.40 0.45 0.36 0.44 0.40 0.47 0.49 -3.32%

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