[HARISON] YoY Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 45.63%
YoY- 62.47%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 951,499 882,914 794,568 807,307 707,801 636,629 625,119 7.24%
PBT 34,666 34,862 28,808 27,971 18,702 15,492 15,225 14.69%
Tax -9,066 -9,397 -7,711 -7,555 -6,136 -5,056 -4,905 10.77%
NP 25,600 25,465 21,097 20,416 12,566 10,436 10,320 16.34%
-
NP to SH 25,600 25,465 21,097 20,416 12,566 10,436 10,320 16.34%
-
Tax Rate 26.15% 26.95% 26.77% 27.01% 32.81% 32.64% 32.22% -
Total Cost 925,899 857,449 773,471 786,891 695,235 626,193 614,799 7.05%
-
Net Worth 286,270 259,511 231,752 200,884 181,706 170,297 163,329 9.79%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 34,242 - - - - - - -
Div Payout % 133.76% - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 286,270 259,511 231,752 200,884 181,706 170,297 163,329 9.79%
NOSH 68,485 68,472 68,363 64,386 61,387 60,603 60,492 2.08%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 2.69% 2.88% 2.66% 2.53% 1.78% 1.64% 1.65% -
ROE 8.94% 9.81% 9.10% 10.16% 6.92% 6.13% 6.32% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 1,389.34 1,289.44 1,162.27 1,253.85 1,153.01 1,050.47 1,033.38 5.05%
EPS 37.38 37.19 30.86 32.17 20.47 17.22 17.06 13.95%
DPS 50.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.18 3.79 3.39 3.12 2.96 2.81 2.70 7.55%
Adjusted Per Share Value based on latest NOSH - 64,365
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 1,389.27 1,289.13 1,160.14 1,178.74 1,033.45 929.53 912.73 7.24%
EPS 37.38 37.18 30.80 29.81 18.35 15.24 15.07 16.33%
DPS 50.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.1798 3.7891 3.3838 2.9331 2.6531 2.4865 2.3848 9.79%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 3.05 2.70 2.00 1.53 1.35 1.08 1.19 -
P/RPS 0.22 0.21 0.17 0.12 0.12 0.10 0.12 10.62%
P/EPS 8.16 7.26 6.48 4.83 6.60 6.27 6.98 2.63%
EY 12.26 13.77 15.43 20.72 15.16 15.94 14.34 -2.57%
DY 16.39 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.71 0.59 0.49 0.46 0.38 0.44 8.79%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 22/11/11 23/11/10 24/11/09 26/11/08 28/11/07 29/11/06 21/11/05 -
Price 3.38 2.86 2.17 1.20 1.39 1.14 1.16 -
P/RPS 0.24 0.22 0.19 0.10 0.12 0.11 0.11 13.87%
P/EPS 9.04 7.69 7.03 3.78 6.79 6.62 6.80 4.85%
EY 11.06 13.00 14.22 26.42 14.73 15.11 14.71 -4.63%
DY 14.79 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.75 0.64 0.38 0.47 0.41 0.43 11.12%

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