[HARISON] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
28-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -58.05%
YoY- -48.02%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 208,575 194,538 196,218 180,081 164,378 158,070 149,538 5.69%
PBT 3,873 2,474 1,837 1,805 1,752 1,632 2,780 5.67%
Tax -1,133 -765 -2,643 -1,148 -488 -1,369 -962 2.76%
NP 2,740 1,709 -806 657 1,264 263 1,818 7.07%
-
NP to SH 2,740 1,709 -806 657 1,264 263 1,818 7.07%
-
Tax Rate 29.25% 30.92% 143.88% 63.60% 27.85% 83.88% 34.60% -
Total Cost 205,835 192,829 197,024 179,424 163,114 157,807 147,720 5.68%
-
Net Worth 121,189 161,841 155,135 120,225 142,165 133,030 129,684 -1.12%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 4,241 - 3,593 3,005 2,997 - - -
Div Payout % 154.80% - 0.00% 457.48% 237.15% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 121,189 161,841 155,135 120,225 142,165 133,030 129,684 -1.12%
NOSH 60,594 60,388 59,897 60,112 59,952 59,772 60,600 -0.00%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 1.31% 0.88% -0.41% 0.36% 0.77% 0.17% 1.22% -
ROE 2.26% 1.06% -0.52% 0.55% 0.89% 0.20% 1.40% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 344.21 322.14 327.59 299.57 274.18 264.45 246.76 5.70%
EPS 4.52 2.83 -1.34 1.09 2.11 0.44 3.00 7.06%
DPS 7.00 0.00 6.00 5.00 5.00 0.00 0.00 -
NAPS 2.00 2.68 2.59 2.00 2.3713 2.2256 2.14 -1.12%
Adjusted Per Share Value based on latest NOSH - 60,112
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 304.54 284.04 286.50 262.93 240.01 230.80 218.34 5.69%
EPS 4.00 2.50 -1.18 0.96 1.85 0.38 2.65 7.09%
DPS 6.19 0.00 5.25 4.39 4.38 0.00 0.00 -
NAPS 1.7695 2.363 2.2651 1.7554 2.0757 1.9424 1.8935 -1.12%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.12 1.17 1.39 1.10 1.00 1.17 1.61 -
P/RPS 0.33 0.36 0.42 0.37 0.36 0.44 0.65 -10.67%
P/EPS 24.77 41.34 -103.30 100.65 47.43 265.91 53.67 -12.08%
EY 4.04 2.42 -0.97 0.99 2.11 0.38 1.86 13.79%
DY 6.25 0.00 4.32 4.55 5.00 0.00 0.00 -
P/NAPS 0.56 0.44 0.54 0.55 0.42 0.53 0.75 -4.75%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 28/02/06 02/03/05 27/02/04 28/02/03 27/02/02 03/04/01 -
Price 1.16 1.14 1.31 1.17 0.99 1.21 1.21 -
P/RPS 0.34 0.35 0.40 0.39 0.36 0.46 0.49 -5.90%
P/EPS 25.65 40.28 -97.35 107.05 46.96 275.00 40.33 -7.26%
EY 3.90 2.48 -1.03 0.93 2.13 0.36 2.48 7.83%
DY 6.03 0.00 4.58 4.27 5.05 0.00 0.00 -
P/NAPS 0.58 0.43 0.51 0.59 0.42 0.54 0.57 0.29%

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