[HARISON] YoY Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 45.65%
YoY- 22.22%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 1,400,051 1,365,890 1,266,201 1,184,470 1,056,648 1,051,880 946,792 6.73%
PBT 35,168 40,005 47,018 49,893 39,532 32,085 25,442 5.53%
Tax -8,895 -11,643 -11,215 -12,802 -9,184 -9,117 -7,383 3.15%
NP 26,273 28,362 35,803 37,091 30,348 22,968 18,059 6.44%
-
NP to SH 26,273 28,362 35,803 37,091 30,348 22,968 18,059 6.44%
-
Tax Rate 25.29% 29.10% 23.85% 25.66% 23.23% 28.42% 29.02% -
Total Cost 1,373,778 1,337,528 1,230,398 1,147,379 1,026,300 1,028,912 928,733 6.73%
-
Net Worth 305,362 288,285 271,825 271,868 241,318 203,423 187,283 8.48%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - 10,254 - 4,605 -
Div Payout % - - - - 33.79% - 25.50% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 305,362 288,285 271,825 271,868 241,318 203,423 187,283 8.48%
NOSH 68,466 68,476 68,469 68,480 68,362 64,374 61,404 1.82%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 1.88% 2.08% 2.83% 3.13% 2.87% 2.18% 1.91% -
ROE 8.60% 9.84% 13.17% 13.64% 12.58% 11.29% 9.64% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 2,044.86 1,994.69 1,849.28 1,729.64 1,545.66 1,634.00 1,541.90 4.81%
EPS 38.37 41.42 52.29 54.17 44.40 36.14 29.41 4.52%
DPS 0.00 0.00 0.00 0.00 15.00 0.00 7.50 -
NAPS 4.46 4.21 3.97 3.97 3.53 3.16 3.05 6.53%
Adjusted Per Share Value based on latest NOSH - 68,458
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 2,044.20 1,994.32 1,848.77 1,729.43 1,542.80 1,535.84 1,382.40 6.73%
EPS 38.36 41.41 52.28 54.16 44.31 33.54 26.37 6.43%
DPS 0.00 0.00 0.00 0.00 14.97 0.00 6.72 -
NAPS 4.4586 4.2092 3.9689 3.9695 3.5235 2.9702 2.7345 8.48%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 3.01 2.85 3.47 2.93 2.10 1.31 1.36 -
P/RPS 0.15 0.14 0.19 0.17 0.14 0.08 0.09 8.87%
P/EPS 7.84 6.88 6.64 5.41 4.73 3.67 4.62 9.20%
EY 12.75 14.53 15.07 18.49 21.14 27.24 21.63 -8.42%
DY 0.00 0.00 0.00 0.00 7.14 0.00 5.51 -
P/NAPS 0.67 0.68 0.87 0.74 0.59 0.41 0.45 6.85%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 28/02/13 28/02/12 28/02/11 25/02/10 26/02/09 29/02/08 -
Price 3.02 2.84 3.21 2.98 2.40 1.35 1.21 -
P/RPS 0.15 0.14 0.17 0.17 0.16 0.08 0.08 11.03%
P/EPS 7.87 6.86 6.14 5.50 5.41 3.78 4.11 11.42%
EY 12.71 14.58 16.29 18.18 18.50 26.43 24.31 -10.23%
DY 0.00 0.00 0.00 0.00 6.25 0.00 6.20 -
P/NAPS 0.68 0.67 0.81 0.75 0.68 0.43 0.40 9.23%

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