[HARISON] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 118.91%
YoY- 64.04%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 643,469 587,931 529,366 545,588 461,916 417,469 411,343 7.73%
PBT 23,837 23,117 19,564 19,041 12,526 11,172 10,804 14.09%
Tax -6,573 -6,055 -4,903 -5,022 -3,980 -3,564 -3,094 13.37%
NP 17,264 17,062 14,661 14,019 8,546 7,608 7,710 14.37%
-
NP to SH 17,264 17,062 14,661 14,019 8,546 7,608 7,710 14.37%
-
Tax Rate 27.57% 26.19% 25.06% 26.37% 31.77% 31.90% 28.64% -
Total Cost 626,205 570,869 514,705 531,569 453,370 409,861 403,633 7.59%
-
Net Worth 288,304 258,805 230,230 203,228 181,334 169,605 163,142 9.95%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - 7,510 -
Div Payout % - - - - - - 97.41% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 288,304 258,805 230,230 203,228 181,334 169,605 163,142 9.95%
NOSH 68,480 68,467 68,317 62,724 61,261 60,573 60,423 2.10%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 2.68% 2.90% 2.77% 2.57% 1.85% 1.82% 1.87% -
ROE 5.99% 6.59% 6.37% 6.90% 4.71% 4.49% 4.73% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 939.63 858.71 774.86 869.81 754.01 689.20 680.77 5.51%
EPS 25.21 24.92 21.46 22.35 13.95 12.56 12.76 12.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 12.43 -
NAPS 4.21 3.78 3.37 3.24 2.96 2.80 2.70 7.68%
Adjusted Per Share Value based on latest NOSH - 62,726
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 187.87 171.66 154.56 159.29 134.86 121.89 120.10 7.73%
EPS 5.04 4.98 4.28 4.09 2.50 2.22 2.25 14.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.19 -
NAPS 0.8417 0.7556 0.6722 0.5934 0.5294 0.4952 0.4763 9.94%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 3.88 2.75 1.97 1.30 1.40 1.19 1.29 -
P/RPS 0.41 0.32 0.25 0.15 0.19 0.17 0.19 13.67%
P/EPS 15.39 11.04 9.18 5.82 10.04 9.47 10.11 7.25%
EY 6.50 9.06 10.89 17.19 9.96 10.55 9.89 -6.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 9.64 -
P/NAPS 0.92 0.73 0.58 0.40 0.47 0.43 0.48 11.44%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 22/08/11 24/08/10 25/08/09 26/08/08 28/08/07 29/08/06 25/08/05 -
Price 3.29 2.80 1.85 1.31 1.33 1.02 1.20 -
P/RPS 0.35 0.33 0.24 0.15 0.18 0.15 0.18 11.71%
P/EPS 13.05 11.24 8.62 5.86 9.53 8.12 9.40 5.61%
EY 7.66 8.90 11.60 17.06 10.49 12.31 10.63 -5.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 10.36 -
P/NAPS 0.78 0.74 0.55 0.40 0.45 0.36 0.44 10.00%

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