[HARISON] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 27.21%
YoY- -30.39%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 340,923 338,555 337,125 327,861 314,702 301,556 262,080 4.47%
PBT 5,453 5,722 8,185 9,395 12,352 15,031 10,724 -10.65%
Tax -2,316 -1,290 -1,138 -2,293 -2,149 -3,405 -1,473 7.83%
NP 3,137 4,432 7,047 7,102 10,203 11,626 9,251 -16.48%
-
NP to SH 3,137 4,432 7,047 7,102 10,203 11,626 9,251 -16.48%
-
Tax Rate 42.47% 22.54% 13.90% 24.41% 17.40% 22.65% 13.74% -
Total Cost 337,786 334,123 330,078 320,759 304,499 289,930 252,829 4.94%
-
Net Worth 293,151 274,021 273,842 287,679 205,430 271,779 205,075 6.13%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - 10,253 -
Div Payout % - - - - - - 110.84% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 293,151 274,021 273,842 287,679 205,430 271,779 205,075 6.13%
NOSH 68,493 68,505 68,460 68,495 68,476 68,458 68,358 0.03%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 0.92% 1.31% 2.09% 2.17% 3.24% 3.86% 3.53% -
ROE 1.07% 1.62% 2.57% 2.47% 4.97% 4.28% 4.51% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 497.75 494.20 492.44 478.66 459.57 440.50 383.39 4.44%
EPS 4.58 6.47 10.29 10.37 14.90 16.98 13.53 -16.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 15.00 -
NAPS 4.28 4.00 4.00 4.20 3.00 3.97 3.00 6.09%
Adjusted Per Share Value based on latest NOSH - 68,495
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 99.54 98.85 98.43 95.72 91.88 88.04 76.52 4.47%
EPS 0.92 1.29 2.06 2.07 2.98 3.39 2.70 -16.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.99 -
NAPS 0.8559 0.80 0.7995 0.8399 0.5998 0.7935 0.5988 6.13%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.89 3.15 3.01 2.85 3.47 2.93 2.10 -
P/RPS 0.58 0.64 0.61 0.60 0.76 0.67 0.55 0.88%
P/EPS 63.10 48.69 29.24 27.49 23.29 17.25 15.52 26.32%
EY 1.58 2.05 3.42 3.64 4.29 5.80 6.44 -20.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.14 -
P/NAPS 0.68 0.79 0.75 0.68 1.16 0.74 0.70 -0.48%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 27/02/15 28/02/14 28/02/13 28/02/12 28/02/11 25/02/10 -
Price 2.91 3.30 3.02 2.84 3.21 2.98 2.40 -
P/RPS 0.58 0.67 0.61 0.59 0.70 0.68 0.63 -1.36%
P/EPS 63.54 51.01 29.34 27.39 21.54 17.55 17.73 23.69%
EY 1.57 1.96 3.41 3.65 4.64 5.70 5.64 -19.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.25 -
P/NAPS 0.68 0.83 0.76 0.68 1.07 0.75 0.80 -2.67%

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