[HARISON] YoY Quarter Result on 30-Sep-2003 [#3]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -52.23%
YoY- -33.5%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 219,160 213,776 206,655 186,498 159,915 160,448 148,394 6.71%
PBT 4,320 4,367 4,643 2,659 3,445 3,022 4,095 0.89%
Tax -1,492 -1,757 -1,210 -1,093 -1,090 -1,082 -1,247 3.03%
NP 2,828 2,610 3,433 1,566 2,355 1,940 2,848 -0.11%
-
NP to SH 2,828 2,610 3,433 1,566 2,355 1,940 2,848 -0.11%
-
Tax Rate 34.54% 40.23% 26.06% 41.11% 31.64% 35.80% 30.45% -
Total Cost 216,332 211,166 203,222 184,932 157,560 158,508 145,546 6.82%
-
Net Worth 170,164 163,124 156,045 145,200 140,820 134,064 121,324 5.79%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - 2,537 - - - - - -
Div Payout % - 97.22% - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 170,164 163,124 156,045 145,200 140,820 134,064 121,324 5.79%
NOSH 60,556 60,416 60,017 60,000 59,923 60,061 56,960 1.02%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 1.29% 1.22% 1.66% 0.84% 1.47% 1.21% 1.92% -
ROE 1.66% 1.60% 2.20% 1.08% 1.67% 1.45% 2.35% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 361.91 353.84 344.32 310.83 266.86 267.14 260.52 5.62%
EPS 4.67 4.32 5.72 2.61 3.93 3.23 5.00 -1.13%
DPS 0.00 4.20 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.81 2.70 2.60 2.42 2.35 2.2321 2.13 4.72%
Adjusted Per Share Value based on latest NOSH - 60,000
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 63.99 62.42 60.34 54.45 46.69 46.85 43.33 6.71%
EPS 0.83 0.76 1.00 0.46 0.69 0.57 0.83 0.00%
DPS 0.00 0.74 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4968 0.4763 0.4556 0.4239 0.4111 0.3914 0.3542 5.79%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 1.08 1.19 1.13 1.12 1.05 1.04 1.72 -
P/RPS 0.30 0.34 0.33 0.36 0.39 0.39 0.66 -12.30%
P/EPS 23.13 27.55 19.76 42.91 26.72 32.20 34.40 -6.39%
EY 4.32 3.63 5.06 2.33 3.74 3.11 2.91 6.80%
DY 0.00 3.53 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.44 0.43 0.46 0.45 0.47 0.81 -11.84%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 21/11/05 26/11/04 21/11/03 20/11/02 29/11/01 27/11/00 -
Price 1.14 1.16 1.16 1.18 1.02 1.15 1.78 -
P/RPS 0.31 0.33 0.34 0.38 0.38 0.43 0.68 -12.26%
P/EPS 24.41 26.85 20.28 45.21 25.95 35.60 35.60 -6.09%
EY 4.10 3.72 4.93 2.21 3.85 2.81 2.81 6.49%
DY 0.00 3.62 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.43 0.45 0.49 0.43 0.52 0.84 -11.26%

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