[HARISON] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -3.11%
YoY- 60.33%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 262,080 244,573 238,991 208,575 194,538 196,218 180,081 6.44%
PBT 10,724 4,114 6,740 3,873 2,474 1,837 1,805 34.54%
Tax -1,473 -1,562 -1,247 -1,133 -765 -2,643 -1,148 4.23%
NP 9,251 2,552 5,493 2,740 1,709 -806 657 55.33%
-
NP to SH 9,251 2,552 5,493 2,740 1,709 -806 657 55.33%
-
Tax Rate 13.74% 37.97% 18.50% 29.25% 30.92% 143.88% 63.60% -
Total Cost 252,829 242,021 233,498 205,835 192,829 197,024 179,424 5.87%
-
Net Worth 205,075 203,644 187,191 121,189 161,841 155,135 120,225 9.29%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 10,253 - 4,603 4,241 - 3,593 3,005 22.67%
Div Payout % 110.84% - 83.80% 154.80% - 0.00% 457.48% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 205,075 203,644 187,191 121,189 161,841 155,135 120,225 9.29%
NOSH 68,358 64,444 61,374 60,594 60,388 59,897 60,112 2.16%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 3.53% 1.04% 2.30% 1.31% 0.88% -0.41% 0.36% -
ROE 4.51% 1.25% 2.93% 2.26% 1.06% -0.52% 0.55% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 383.39 379.51 389.40 344.21 322.14 327.59 299.57 4.19%
EPS 13.53 3.96 8.95 4.52 2.83 -1.34 1.09 52.10%
DPS 15.00 0.00 7.50 7.00 0.00 6.00 5.00 20.07%
NAPS 3.00 3.16 3.05 2.00 2.68 2.59 2.00 6.98%
Adjusted Per Share Value based on latest NOSH - 60,594
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 382.66 357.10 348.95 304.54 284.04 286.50 262.93 6.44%
EPS 13.51 3.73 8.02 4.00 2.50 -1.18 0.96 55.31%
DPS 14.97 0.00 6.72 6.19 0.00 5.25 4.39 22.66%
NAPS 2.9943 2.9734 2.7332 1.7695 2.363 2.2651 1.7554 9.29%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 2.10 1.31 1.36 1.12 1.17 1.39 1.10 -
P/RPS 0.55 0.35 0.35 0.33 0.36 0.42 0.37 6.82%
P/EPS 15.52 33.08 15.20 24.77 41.34 -103.30 100.65 -26.75%
EY 6.44 3.02 6.58 4.04 2.42 -0.97 0.99 36.58%
DY 7.14 0.00 5.51 6.25 0.00 4.32 4.55 7.79%
P/NAPS 0.70 0.41 0.45 0.56 0.44 0.54 0.55 4.09%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 26/02/09 29/02/08 28/02/07 28/02/06 02/03/05 27/02/04 -
Price 2.40 1.35 1.21 1.16 1.14 1.31 1.17 -
P/RPS 0.63 0.36 0.31 0.34 0.35 0.40 0.39 8.31%
P/EPS 17.73 34.09 13.52 25.65 40.28 -97.35 107.05 -25.87%
EY 5.64 2.93 7.40 3.90 2.48 -1.03 0.93 35.00%
DY 6.25 0.00 6.20 6.03 0.00 4.58 4.27 6.54%
P/NAPS 0.80 0.43 0.40 0.58 0.43 0.51 0.59 5.20%

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