[HARISON] YoY Quarter Result on 30-Jun-2011 [#2]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 2.34%
YoY- 5.09%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 381,271 356,490 348,827 322,671 296,464 264,942 273,241 5.70%
PBT 9,654 9,444 11,028 12,104 11,344 9,620 9,740 -0.14%
Tax -2,703 -2,735 -3,209 -3,372 -3,035 -1,920 -2,125 4.08%
NP 6,951 6,709 7,819 8,732 8,309 7,700 7,615 -1.50%
-
NP to SH 6,951 6,709 7,819 8,732 8,309 7,700 7,615 -1.50%
-
Tax Rate 28.00% 28.96% 29.10% 27.86% 26.75% 19.96% 21.82% -
Total Cost 374,320 349,781 341,008 313,939 288,155 257,242 265,626 5.88%
-
Net Worth 286,942 301,904 288,248 288,327 258,928 230,248 203,233 5.91%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 286,942 301,904 288,248 288,327 258,928 230,248 203,233 5.91%
NOSH 68,482 68,459 68,467 68,486 68,499 68,322 62,726 1.47%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 1.82% 1.88% 2.24% 2.71% 2.80% 2.91% 2.79% -
ROE 2.42% 2.22% 2.71% 3.03% 3.21% 3.34% 3.75% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 556.74 520.73 509.48 471.15 432.80 387.78 435.61 4.17%
EPS 10.15 9.80 11.42 12.75 12.13 11.27 12.14 -2.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.19 4.41 4.21 4.21 3.78 3.37 3.24 4.37%
Adjusted Per Share Value based on latest NOSH - 68,486
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 111.32 104.08 101.85 94.21 86.56 77.35 79.78 5.70%
EPS 2.03 1.96 2.28 2.55 2.43 2.25 2.22 -1.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8378 0.8815 0.8416 0.8418 0.756 0.6722 0.5934 5.91%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 3.63 3.28 3.57 3.88 2.75 1.97 1.30 -
P/RPS 0.65 0.63 0.70 0.82 0.64 0.51 0.30 13.74%
P/EPS 35.76 33.47 31.26 30.43 22.67 17.48 10.71 22.24%
EY 2.80 2.99 3.20 3.29 4.41 5.72 9.34 -18.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.74 0.85 0.92 0.73 0.58 0.40 13.81%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 22/08/14 30/08/13 30/08/12 22/08/11 24/08/10 25/08/09 26/08/08 -
Price 3.52 2.96 3.29 3.29 2.80 1.85 1.31 -
P/RPS 0.63 0.57 0.65 0.70 0.65 0.48 0.30 13.15%
P/EPS 34.68 30.20 28.81 25.80 23.08 16.42 10.79 21.47%
EY 2.88 3.31 3.47 3.88 4.33 6.09 9.27 -17.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.67 0.78 0.78 0.74 0.55 0.40 13.15%

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