[HARISON] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 43.9%
YoY- 3.34%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,038,029 951,499 882,914 794,568 807,307 707,801 636,629 8.48%
PBT 30,610 34,666 34,862 28,808 27,971 18,702 15,492 12.00%
Tax -9,350 -9,066 -9,397 -7,711 -7,555 -6,136 -5,056 10.77%
NP 21,260 25,600 25,465 21,097 20,416 12,566 10,436 12.57%
-
NP to SH 21,260 25,600 25,465 21,097 20,416 12,566 10,436 12.57%
-
Tax Rate 30.55% 26.15% 26.95% 26.77% 27.01% 32.81% 32.64% -
Total Cost 1,016,769 925,899 857,449 773,471 786,891 695,235 626,193 8.40%
-
Net Worth 280,043 286,270 259,511 231,752 200,884 181,706 170,297 8.63%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - 34,242 - - - - - -
Div Payout % - 133.76% - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 280,043 286,270 259,511 231,752 200,884 181,706 170,297 8.63%
NOSH 68,470 68,485 68,472 68,363 64,386 61,387 60,603 2.05%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 2.05% 2.69% 2.88% 2.66% 2.53% 1.78% 1.64% -
ROE 7.59% 8.94% 9.81% 9.10% 10.16% 6.92% 6.13% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 1,516.03 1,389.34 1,289.44 1,162.27 1,253.85 1,153.01 1,050.47 6.29%
EPS 31.05 37.38 37.19 30.86 32.17 20.47 17.22 10.31%
DPS 0.00 50.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.09 4.18 3.79 3.39 3.12 2.96 2.81 6.44%
Adjusted Per Share Value based on latest NOSH - 68,322
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 1,515.61 1,389.27 1,289.13 1,160.14 1,178.74 1,033.45 929.53 8.48%
EPS 31.04 37.38 37.18 30.80 29.81 18.35 15.24 12.57%
DPS 0.00 50.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.0889 4.1798 3.7891 3.3838 2.9331 2.6531 2.4865 8.63%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.95 3.05 2.70 2.00 1.53 1.35 1.08 -
P/RPS 0.19 0.22 0.21 0.17 0.12 0.12 0.10 11.27%
P/EPS 9.50 8.16 7.26 6.48 4.83 6.60 6.27 7.16%
EY 10.53 12.26 13.77 15.43 20.72 15.16 15.94 -6.67%
DY 0.00 16.39 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.73 0.71 0.59 0.49 0.46 0.38 11.22%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 22/11/11 23/11/10 24/11/09 26/11/08 28/11/07 29/11/06 -
Price 2.90 3.38 2.86 2.17 1.20 1.39 1.14 -
P/RPS 0.19 0.24 0.22 0.19 0.10 0.12 0.11 9.52%
P/EPS 9.34 9.04 7.69 7.03 3.78 6.79 6.62 5.89%
EY 10.71 11.06 13.00 14.22 26.42 14.73 15.11 -5.56%
DY 0.00 14.79 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.81 0.75 0.64 0.38 0.47 0.41 9.57%

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