[HARISON] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 110.62%
YoY- 4.58%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 694,847 643,469 587,931 529,366 545,588 461,916 417,469 8.85%
PBT 22,221 23,837 23,117 19,564 19,041 12,526 11,172 12.13%
Tax -6,544 -6,573 -6,055 -4,903 -5,022 -3,980 -3,564 10.64%
NP 15,677 17,264 17,062 14,661 14,019 8,546 7,608 12.79%
-
NP to SH 15,677 17,264 17,062 14,661 14,019 8,546 7,608 12.79%
-
Tax Rate 29.45% 27.57% 26.19% 25.06% 26.37% 31.77% 31.90% -
Total Cost 679,170 626,205 570,869 514,705 531,569 453,370 409,861 8.77%
-
Net Worth 288,336 288,304 258,805 230,230 203,228 181,334 169,605 9.23%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 288,336 288,304 258,805 230,230 203,228 181,334 169,605 9.23%
NOSH 68,488 68,480 68,467 68,317 62,724 61,261 60,573 2.06%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 2.26% 2.68% 2.90% 2.77% 2.57% 1.85% 1.82% -
ROE 5.44% 5.99% 6.59% 6.37% 6.90% 4.71% 4.49% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 1,014.55 939.63 858.71 774.86 869.81 754.01 689.20 6.65%
EPS 22.89 25.21 24.92 21.46 22.35 13.95 12.56 10.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.21 4.21 3.78 3.37 3.24 2.96 2.80 7.02%
Adjusted Per Share Value based on latest NOSH - 68,322
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 1,014.54 939.52 858.43 772.92 796.61 674.44 609.54 8.85%
EPS 22.89 25.21 24.91 21.41 20.47 12.48 11.11 12.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.21 4.2095 3.7788 3.3616 2.9673 2.6476 2.4764 9.23%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 3.57 3.88 2.75 1.97 1.30 1.40 1.19 -
P/RPS 0.35 0.41 0.32 0.25 0.15 0.19 0.17 12.77%
P/EPS 15.60 15.39 11.04 9.18 5.82 10.04 9.47 8.66%
EY 6.41 6.50 9.06 10.89 17.19 9.96 10.55 -7.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.92 0.73 0.58 0.40 0.47 0.43 12.01%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 22/08/11 24/08/10 25/08/09 26/08/08 28/08/07 29/08/06 -
Price 3.29 3.29 2.80 1.85 1.31 1.33 1.02 -
P/RPS 0.32 0.35 0.33 0.24 0.15 0.18 0.15 13.44%
P/EPS 14.37 13.05 11.24 8.62 5.86 9.53 8.12 9.97%
EY 6.96 7.66 8.90 11.60 17.06 10.49 12.31 -9.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.78 0.74 0.55 0.40 0.45 0.36 13.74%

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