[HARISON] YoY Quarter Result on 30-Sep-2011 [#3]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -4.54%
YoY- -0.8%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 349,164 355,293 343,182 308,030 294,983 265,202 261,719 4.91%
PBT 6,372 8,503 8,389 10,829 11,745 9,244 8,930 -5.46%
Tax -1,898 -2,348 -2,806 -2,493 -3,342 -2,808 -2,533 -4.69%
NP 4,474 6,155 5,583 8,336 8,403 6,436 6,397 -5.78%
-
NP to SH 4,474 6,155 5,583 8,336 8,403 6,436 6,397 -5.78%
-
Tax Rate 29.79% 27.61% 33.45% 23.02% 28.45% 30.38% 28.37% -
Total Cost 344,690 349,138 337,599 299,694 286,580 258,766 255,322 5.12%
-
Net Worth 282,279 297,822 280,177 286,314 259,554 231,614 200,819 5.83%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - 34,248 - - - -
Div Payout % - - - 410.85% - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 282,279 297,822 280,177 286,314 259,554 231,614 200,819 5.83%
NOSH 68,514 68,464 68,503 68,496 68,484 68,322 64,365 1.04%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 1.28% 1.73% 1.63% 2.71% 2.85% 2.43% 2.44% -
ROE 1.58% 2.07% 1.99% 2.91% 3.24% 2.78% 3.19% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 509.62 518.94 500.97 449.70 430.73 388.16 406.61 3.83%
EPS 6.53 8.99 8.15 12.17 12.27 9.42 10.40 -7.46%
DPS 0.00 0.00 0.00 50.00 0.00 0.00 0.00 -
NAPS 4.12 4.35 4.09 4.18 3.79 3.39 3.12 4.74%
Adjusted Per Share Value based on latest NOSH - 68,496
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 101.94 103.73 100.20 89.93 86.12 77.43 76.41 4.91%
EPS 1.31 1.80 1.63 2.43 2.45 1.88 1.87 -5.75%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 0.8242 0.8695 0.818 0.8359 0.7578 0.6762 0.5863 5.83%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 3.60 2.98 2.95 3.05 2.70 2.00 1.53 -
P/RPS 0.71 0.57 0.59 0.68 0.63 0.52 0.38 10.97%
P/EPS 55.13 33.15 36.20 25.06 22.00 21.23 15.39 23.68%
EY 1.81 3.02 2.76 3.99 4.54 4.71 6.50 -19.18%
DY 0.00 0.00 0.00 16.39 0.00 0.00 0.00 -
P/NAPS 0.87 0.69 0.72 0.73 0.71 0.59 0.49 10.03%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 28/11/14 27/11/13 21/11/12 22/11/11 23/11/10 24/11/09 26/11/08 -
Price 3.50 3.05 2.90 3.38 2.86 2.17 1.20 -
P/RPS 0.69 0.59 0.58 0.75 0.66 0.56 0.30 14.88%
P/EPS 53.60 33.93 35.58 27.77 23.31 23.04 12.07 28.19%
EY 1.87 2.95 2.81 3.60 4.29 4.34 8.28 -21.95%
DY 0.00 0.00 0.00 14.79 0.00 0.00 0.00 -
P/NAPS 0.85 0.70 0.71 0.81 0.75 0.64 0.38 14.35%

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