[HARISON] YoY Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 17.18%
YoY- 34.24%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Cumulative Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 819,657 801,853 709,663 656,036 633,492 575,963 536,956 -0.44%
PBT 17,699 17,278 12,973 12,719 11,143 12,752 13,907 -0.25%
Tax -5,670 -6,884 -4,680 -4,097 -4,720 -4,463 213 -
NP 12,029 10,394 8,293 8,622 6,423 8,289 14,120 0.17%
-
NP to SH 12,029 10,394 8,293 8,622 6,423 8,289 14,120 0.17%
-
Tax Rate 32.04% 39.84% 36.07% 32.21% 42.36% 35.00% -1.53% -
Total Cost 807,628 791,459 701,370 647,414 627,069 567,674 522,836 -0.46%
-
Net Worth 161,917 152,471 146,400 141,016 133,473 126,703 120,805 -0.31%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 3,625 3,601 3,000 3,000 - - - -100.00%
Div Payout % 30.14% 34.65% 36.18% 34.80% - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 161,917 152,471 146,400 141,016 133,473 126,703 120,805 -0.31%
NOSH 60,416 60,028 60,000 60,006 59,971 59,207 49,714 -0.20%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 1.47% 1.30% 1.17% 1.31% 1.01% 1.44% 2.63% -
ROE 7.43% 6.82% 5.66% 6.11% 4.81% 6.54% 11.69% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 1,356.67 1,335.79 1,182.77 1,093.27 1,056.31 972.79 1,080.08 -0.24%
EPS 19.91 17.32 13.82 14.37 10.71 14.00 29.00 0.40%
DPS 6.00 6.00 5.00 5.00 0.00 0.00 0.00 -100.00%
NAPS 2.68 2.54 2.44 2.35 2.2256 2.14 2.43 -0.10%
Adjusted Per Share Value based on latest NOSH - 59,952
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 239.31 234.11 207.20 191.54 184.96 168.16 156.77 -0.44%
EPS 3.51 3.03 2.42 2.52 1.88 2.42 4.12 0.17%
DPS 1.06 1.05 0.88 0.88 0.00 0.00 0.00 -100.00%
NAPS 0.4727 0.4452 0.4274 0.4117 0.3897 0.3699 0.3527 -0.31%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.17 1.39 1.10 1.00 1.17 1.61 0.00 -
P/RPS 0.09 0.10 0.09 0.09 0.11 0.17 0.00 -100.00%
P/EPS 5.88 8.03 7.96 6.96 10.92 11.50 0.00 -100.00%
EY 17.02 12.46 12.57 14.37 9.15 8.70 0.00 -100.00%
DY 5.13 4.32 4.55 5.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.44 0.55 0.45 0.43 0.53 0.75 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 28/02/06 02/03/05 27/02/04 28/02/03 27/02/02 03/04/01 29/02/00 -
Price 1.14 1.31 1.17 0.99 1.21 1.21 2.67 -
P/RPS 0.08 0.10 0.10 0.09 0.11 0.12 0.25 1.21%
P/EPS 5.73 7.57 8.46 6.89 11.30 8.64 9.40 0.52%
EY 17.46 13.22 11.81 14.51 8.85 11.57 10.64 -0.52%
DY 5.26 4.58 4.27 5.05 0.00 0.00 0.00 -100.00%
P/NAPS 0.43 0.52 0.48 0.42 0.54 0.57 1.10 1.00%

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