[HARISON] YoY Quarter Result on 30-Sep-2006 [#3]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -27.36%
YoY- 8.35%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 265,202 261,719 245,885 219,160 213,776 206,655 186,498 6.03%
PBT 9,244 8,930 6,176 4,320 4,367 4,643 2,659 23.05%
Tax -2,808 -2,533 -2,156 -1,492 -1,757 -1,210 -1,093 17.01%
NP 6,436 6,397 4,020 2,828 2,610 3,433 1,566 26.53%
-
NP to SH 6,436 6,397 4,020 2,828 2,610 3,433 1,566 26.53%
-
Tax Rate 30.38% 28.37% 34.91% 34.54% 40.23% 26.06% 41.11% -
Total Cost 258,766 255,322 241,865 216,332 211,166 203,222 184,932 5.75%
-
Net Worth 231,614 200,819 181,667 170,164 163,124 156,045 145,200 8.08%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - 2,537 - - -
Div Payout % - - - - 97.22% - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 231,614 200,819 181,667 170,164 163,124 156,045 145,200 8.08%
NOSH 68,322 64,365 61,374 60,556 60,416 60,017 60,000 2.18%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 2.43% 2.44% 1.63% 1.29% 1.22% 1.66% 0.84% -
ROE 2.78% 3.19% 2.21% 1.66% 1.60% 2.20% 1.08% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 388.16 406.61 400.63 361.91 353.84 344.32 310.83 3.76%
EPS 9.42 10.40 6.55 4.67 4.32 5.72 2.61 23.82%
DPS 0.00 0.00 0.00 0.00 4.20 0.00 0.00 -
NAPS 3.39 3.12 2.96 2.81 2.70 2.60 2.42 5.77%
Adjusted Per Share Value based on latest NOSH - 60,556
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 387.22 382.13 359.01 319.99 312.13 301.73 272.30 6.03%
EPS 9.40 9.34 5.87 4.13 3.81 5.01 2.29 26.50%
DPS 0.00 0.00 0.00 0.00 3.70 0.00 0.00 -
NAPS 3.3818 2.9321 2.6525 2.4846 2.3818 2.2784 2.12 8.08%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 2.00 1.53 1.35 1.08 1.19 1.13 1.12 -
P/RPS 0.52 0.38 0.34 0.30 0.34 0.33 0.36 6.31%
P/EPS 21.23 15.39 20.61 23.13 27.55 19.76 42.91 -11.05%
EY 4.71 6.50 4.85 4.32 3.63 5.06 2.33 12.43%
DY 0.00 0.00 0.00 0.00 3.53 0.00 0.00 -
P/NAPS 0.59 0.49 0.46 0.38 0.44 0.43 0.46 4.23%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 24/11/09 26/11/08 28/11/07 29/11/06 21/11/05 26/11/04 21/11/03 -
Price 2.17 1.20 1.39 1.14 1.16 1.16 1.18 -
P/RPS 0.56 0.30 0.35 0.31 0.33 0.34 0.38 6.66%
P/EPS 23.04 12.07 21.22 24.41 26.85 20.28 45.21 -10.61%
EY 4.34 8.28 4.71 4.10 3.72 4.93 2.21 11.89%
DY 0.00 0.00 0.00 0.00 3.62 0.00 0.00 -
P/NAPS 0.64 0.38 0.47 0.41 0.43 0.45 0.49 4.54%

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