[HARISON] YoY Quarter Result on 30-Jun-2006 [#2]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 4.79%
YoY- -15.61%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 264,942 273,241 232,701 209,570 212,618 203,054 175,999 7.04%
PBT 9,620 9,740 7,067 5,645 6,004 6,267 4,616 13.00%
Tax -1,920 -2,125 -2,397 -1,752 -1,391 -1,856 -1,338 6.19%
NP 7,700 7,615 4,670 3,893 4,613 4,411 3,278 15.28%
-
NP to SH 7,700 7,615 4,670 3,893 4,613 4,411 3,278 15.28%
-
Tax Rate 19.96% 21.82% 33.92% 31.04% 23.17% 29.62% 28.99% -
Total Cost 257,242 265,626 228,031 205,677 208,005 198,643 172,721 6.85%
-
Net Worth 230,248 203,233 181,169 169,788 163,238 154,835 119,893 11.47%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - 4,498 - - -
Div Payout % - - - - 97.51% - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 230,248 203,233 181,169 169,788 163,238 154,835 119,893 11.47%
NOSH 68,322 62,726 61,205 60,638 60,458 60,013 59,946 2.20%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 2.91% 2.79% 2.01% 1.86% 2.17% 2.17% 1.86% -
ROE 3.34% 3.75% 2.58% 2.29% 2.83% 2.85% 2.73% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 387.78 435.61 380.19 345.60 351.67 338.35 293.59 4.74%
EPS 11.27 12.14 7.63 6.42 7.63 7.35 5.46 12.82%
DPS 0.00 0.00 0.00 0.00 7.44 0.00 0.00 -
NAPS 3.37 3.24 2.96 2.80 2.70 2.58 2.00 9.07%
Adjusted Per Share Value based on latest NOSH - 60,638
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 77.35 79.78 67.94 61.19 62.08 59.28 51.39 7.04%
EPS 2.25 2.22 1.36 1.14 1.35 1.29 0.96 15.23%
DPS 0.00 0.00 0.00 0.00 1.31 0.00 0.00 -
NAPS 0.6722 0.5934 0.529 0.4957 0.4766 0.4521 0.35 11.47%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.97 1.30 1.40 1.19 1.29 1.16 1.02 -
P/RPS 0.51 0.30 0.37 0.34 0.37 0.34 0.35 6.46%
P/EPS 17.48 10.71 18.35 18.54 16.91 15.78 18.65 -1.07%
EY 5.72 9.34 5.45 5.39 5.91 6.34 5.36 1.08%
DY 0.00 0.00 0.00 0.00 5.77 0.00 0.00 -
P/NAPS 0.58 0.40 0.47 0.43 0.48 0.45 0.51 2.16%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 25/08/09 26/08/08 28/08/07 29/08/06 25/08/05 26/08/04 29/08/03 -
Price 1.85 1.31 1.33 1.02 1.20 1.02 1.12 -
P/RPS 0.48 0.30 0.35 0.30 0.34 0.30 0.38 3.96%
P/EPS 16.42 10.79 17.43 15.89 15.73 13.88 20.48 -3.61%
EY 6.09 9.27 5.74 6.29 6.36 7.21 4.88 3.75%
DY 0.00 0.00 0.00 0.00 6.20 0.00 0.00 -
P/NAPS 0.55 0.40 0.45 0.36 0.44 0.40 0.56 -0.29%

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