[HARISON] YoY Quarter Result on 30-Sep-2008 [#3]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -15.99%
YoY- 59.13%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 308,030 294,983 265,202 261,719 245,885 219,160 213,776 6.27%
PBT 10,829 11,745 9,244 8,930 6,176 4,320 4,367 16.33%
Tax -2,493 -3,342 -2,808 -2,533 -2,156 -1,492 -1,757 6.00%
NP 8,336 8,403 6,436 6,397 4,020 2,828 2,610 21.34%
-
NP to SH 8,336 8,403 6,436 6,397 4,020 2,828 2,610 21.34%
-
Tax Rate 23.02% 28.45% 30.38% 28.37% 34.91% 34.54% 40.23% -
Total Cost 299,694 286,580 258,766 255,322 241,865 216,332 211,166 6.00%
-
Net Worth 286,314 259,554 231,614 200,819 181,667 170,164 163,124 9.82%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 34,248 - - - - - 2,537 54.27%
Div Payout % 410.85% - - - - - 97.22% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 286,314 259,554 231,614 200,819 181,667 170,164 163,124 9.82%
NOSH 68,496 68,484 68,322 64,365 61,374 60,556 60,416 2.11%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 2.71% 2.85% 2.43% 2.44% 1.63% 1.29% 1.22% -
ROE 2.91% 3.24% 2.78% 3.19% 2.21% 1.66% 1.60% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 449.70 430.73 388.16 406.61 400.63 361.91 353.84 4.07%
EPS 12.17 12.27 9.42 10.40 6.55 4.67 4.32 18.83%
DPS 50.00 0.00 0.00 0.00 0.00 0.00 4.20 51.07%
NAPS 4.18 3.79 3.39 3.12 2.96 2.81 2.70 7.55%
Adjusted Per Share Value based on latest NOSH - 64,365
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 89.93 86.12 77.43 76.41 71.79 63.99 62.42 6.27%
EPS 2.43 2.45 1.88 1.87 1.17 0.83 0.76 21.36%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.74 54.30%
NAPS 0.8359 0.7578 0.6762 0.5863 0.5304 0.4968 0.4763 9.82%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 3.05 2.70 2.00 1.53 1.35 1.08 1.19 -
P/RPS 0.68 0.63 0.52 0.38 0.34 0.30 0.34 12.24%
P/EPS 25.06 22.00 21.23 15.39 20.61 23.13 27.55 -1.56%
EY 3.99 4.54 4.71 6.50 4.85 4.32 3.63 1.58%
DY 16.39 0.00 0.00 0.00 0.00 0.00 3.53 29.14%
P/NAPS 0.73 0.71 0.59 0.49 0.46 0.38 0.44 8.79%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 22/11/11 23/11/10 24/11/09 26/11/08 28/11/07 29/11/06 21/11/05 -
Price 3.38 2.86 2.17 1.20 1.39 1.14 1.16 -
P/RPS 0.75 0.66 0.56 0.30 0.35 0.31 0.33 14.65%
P/EPS 27.77 23.31 23.04 12.07 21.22 24.41 26.85 0.56%
EY 3.60 4.29 4.34 8.28 4.71 4.10 3.72 -0.54%
DY 14.79 0.00 0.00 0.00 0.00 0.00 3.62 26.42%
P/NAPS 0.81 0.75 0.64 0.38 0.47 0.41 0.43 11.12%

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