[HARISON] YoY Quarter Result on 31-Dec-2002 [#4]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -46.33%
YoY- 380.61%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 194,538 196,218 180,081 164,378 158,070 149,538 143,767 -0.32%
PBT 2,474 1,837 1,805 1,752 1,632 2,780 4,157 0.55%
Tax -765 -2,643 -1,148 -488 -1,369 -962 303 -
NP 1,709 -806 657 1,264 263 1,818 4,460 1.02%
-
NP to SH 1,709 -806 657 1,264 263 1,818 4,460 1.02%
-
Tax Rate 30.92% 143.88% 63.60% 27.85% 83.88% 34.60% -7.29% -
Total Cost 192,829 197,024 179,424 163,114 157,807 147,720 139,307 -0.34%
-
Net Worth 161,841 155,135 120,225 142,165 133,030 129,684 115,020 -0.36%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - 3,593 3,005 2,997 - - - -
Div Payout % - 0.00% 457.48% 237.15% - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 161,841 155,135 120,225 142,165 133,030 129,684 115,020 -0.36%
NOSH 60,388 59,897 60,112 59,952 59,772 60,600 47,333 -0.25%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 0.88% -0.41% 0.36% 0.77% 0.17% 1.22% 3.10% -
ROE 1.06% -0.52% 0.55% 0.89% 0.20% 1.40% 3.88% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 322.14 327.59 299.57 274.18 264.45 246.76 303.73 -0.06%
EPS 2.83 -1.34 1.09 2.11 0.44 3.00 9.00 1.23%
DPS 0.00 6.00 5.00 5.00 0.00 0.00 0.00 -
NAPS 2.68 2.59 2.00 2.3713 2.2256 2.14 2.43 -0.10%
Adjusted Per Share Value based on latest NOSH - 59,952
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 284.04 286.50 262.93 240.01 230.80 218.34 209.91 -0.32%
EPS 2.50 -1.18 0.96 1.85 0.38 2.65 6.51 1.02%
DPS 0.00 5.25 4.39 4.38 0.00 0.00 0.00 -
NAPS 2.363 2.2651 1.7554 2.0757 1.9424 1.8935 1.6794 -0.36%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.17 1.39 1.10 1.00 1.17 1.61 0.00 -
P/RPS 0.36 0.42 0.37 0.36 0.44 0.65 0.00 -100.00%
P/EPS 41.34 -103.30 100.65 47.43 265.91 53.67 0.00 -100.00%
EY 2.42 -0.97 0.99 2.11 0.38 1.86 0.00 -100.00%
DY 0.00 4.32 4.55 5.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.54 0.55 0.42 0.53 0.75 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 28/02/06 02/03/05 27/02/04 28/02/03 27/02/02 03/04/01 29/02/00 -
Price 1.14 1.31 1.17 0.99 1.21 1.21 2.67 -
P/RPS 0.35 0.40 0.39 0.36 0.46 0.49 0.88 0.98%
P/EPS 40.28 -97.35 107.05 46.96 275.00 40.33 28.34 -0.37%
EY 2.48 -1.03 0.93 2.13 0.36 2.48 3.53 0.37%
DY 0.00 4.58 4.27 5.05 0.00 0.00 0.00 -
P/NAPS 0.43 0.51 0.59 0.42 0.54 0.57 1.10 1.00%

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