[HARISON] YoY Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -59.53%
YoY- 20.2%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 229,215 207,899 198,725 195,926 167,075 161,577 153,091 6.95%
PBT 5,459 5,527 4,800 4,531 3,893 2,989 2,968 10.68%
Tax -1,583 -1,812 -1,703 -1,175 -1,101 -1,162 -1,080 6.57%
NP 3,876 3,715 3,097 3,356 2,792 1,827 1,888 12.73%
-
NP to SH 3,876 3,715 3,097 3,356 2,792 1,827 1,888 12.73%
-
Tax Rate 29.00% 32.78% 35.48% 25.93% 28.28% 38.88% 36.39% -
Total Cost 225,339 204,184 195,628 192,570 164,283 159,750 151,203 6.87%
-
Net Worth 177,396 165,783 158,465 150,689 119,999 135,359 130,206 5.28%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 177,396 165,783 158,465 150,689 119,999 135,359 130,206 5.28%
NOSH 60,752 60,504 60,252 60,035 59,999 59,901 59,936 0.22%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 1.69% 1.79% 1.56% 1.71% 1.67% 1.13% 1.23% -
ROE 2.18% 2.24% 1.95% 2.23% 2.33% 1.35% 1.45% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 377.29 343.61 329.82 326.35 278.46 269.74 255.42 6.71%
EPS 6.38 6.14 5.14 5.59 4.65 3.05 3.15 12.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.92 2.74 2.63 2.51 2.00 2.2597 2.1724 5.05%
Adjusted Per Share Value based on latest NOSH - 60,035
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 66.92 60.70 58.02 57.20 48.78 47.17 44.70 6.95%
EPS 1.13 1.08 0.90 0.98 0.82 0.53 0.55 12.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5179 0.484 0.4627 0.44 0.3504 0.3952 0.3802 5.28%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.21 1.13 1.30 1.16 0.95 1.40 1.26 -
P/RPS 0.32 0.33 0.39 0.36 0.34 0.52 0.49 -6.85%
P/EPS 18.97 18.40 25.29 20.75 20.42 45.90 40.00 -11.68%
EY 5.27 5.43 3.95 4.82 4.90 2.18 2.50 13.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.41 0.49 0.46 0.48 0.62 0.58 -5.61%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 31/05/07 30/05/06 30/05/05 28/05/04 30/05/03 28/05/02 02/07/01 -
Price 1.27 1.15 1.26 1.00 0.97 1.26 1.10 -
P/RPS 0.34 0.33 0.38 0.31 0.35 0.47 0.43 -3.83%
P/EPS 19.91 18.73 24.51 17.89 20.85 41.31 34.92 -8.93%
EY 5.02 5.34 4.08 5.59 4.80 2.42 2.86 9.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.42 0.48 0.40 0.49 0.56 0.51 -2.80%

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