[HARISON] YoY Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -71.16%
YoY- 25.74%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 351,143 346,020 320,798 291,467 264,424 272,347 229,215 7.36%
PBT 9,036 11,193 11,733 11,773 9,944 9,301 5,459 8.75%
Tax -2,674 -3,336 -3,201 -3,020 -2,983 -2,897 -1,583 9.12%
NP 6,362 7,857 8,532 8,753 6,961 6,404 3,876 8.60%
-
NP to SH 6,362 7,857 8,532 8,753 6,961 6,404 3,876 8.60%
-
Tax Rate 29.59% 29.80% 27.28% 25.65% 30.00% 31.15% 29.00% -
Total Cost 344,781 338,163 312,266 282,714 257,463 265,943 225,339 7.33%
-
Net Worth 294,473 280,642 280,063 250,672 222,479 196,231 177,396 8.80%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 294,473 280,642 280,063 250,672 222,479 196,231 177,396 8.80%
NOSH 68,482 68,449 68,475 68,489 68,245 62,295 60,752 2.01%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 1.81% 2.27% 2.66% 3.00% 2.63% 2.35% 1.69% -
ROE 2.16% 2.80% 3.05% 3.49% 3.13% 3.26% 2.18% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 512.75 505.51 468.49 425.56 387.46 437.18 377.29 5.24%
EPS 9.29 11.47 12.46 12.78 10.20 10.28 6.38 6.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.30 4.10 4.09 3.66 3.26 3.15 2.92 6.65%
Adjusted Per Share Value based on latest NOSH - 68,489
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 102.52 101.03 93.66 85.10 77.20 79.52 66.92 7.36%
EPS 1.86 2.29 2.49 2.56 2.03 1.87 1.13 8.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8598 0.8194 0.8177 0.7319 0.6496 0.5729 0.5179 8.80%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 2.81 3.04 3.35 2.75 1.38 1.30 1.21 -
P/RPS 0.55 0.60 0.72 0.65 0.36 0.30 0.32 9.43%
P/EPS 30.25 26.48 26.89 21.52 13.53 12.65 18.97 8.08%
EY 3.31 3.78 3.72 4.65 7.39 7.91 5.27 -7.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.74 0.82 0.75 0.42 0.41 0.41 7.97%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/05/13 24/05/12 24/05/11 31/05/10 22/05/09 27/05/08 31/05/07 -
Price 3.30 3.16 3.93 2.55 1.75 1.35 1.27 -
P/RPS 0.64 0.63 0.84 0.60 0.45 0.31 0.34 11.10%
P/EPS 35.52 27.53 31.54 19.95 17.16 13.13 19.91 10.11%
EY 2.82 3.63 3.17 5.01 5.83 7.61 5.02 -9.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.77 0.96 0.70 0.54 0.43 0.43 10.18%

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