[HARISON] YoY Quarter Result on 31-Mar-2005 [#1]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 484.24%
YoY- -7.72%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 272,347 229,215 207,899 198,725 195,926 167,075 161,577 9.08%
PBT 9,301 5,459 5,527 4,800 4,531 3,893 2,989 20.80%
Tax -2,897 -1,583 -1,812 -1,703 -1,175 -1,101 -1,162 16.42%
NP 6,404 3,876 3,715 3,097 3,356 2,792 1,827 23.22%
-
NP to SH 6,404 3,876 3,715 3,097 3,356 2,792 1,827 23.22%
-
Tax Rate 31.15% 29.00% 32.78% 35.48% 25.93% 28.28% 38.88% -
Total Cost 265,943 225,339 204,184 195,628 192,570 164,283 159,750 8.85%
-
Net Worth 196,231 177,396 165,783 158,465 150,689 119,999 135,359 6.37%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 196,231 177,396 165,783 158,465 150,689 119,999 135,359 6.37%
NOSH 62,295 60,752 60,504 60,252 60,035 59,999 59,901 0.65%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 2.35% 1.69% 1.79% 1.56% 1.71% 1.67% 1.13% -
ROE 3.26% 2.18% 2.24% 1.95% 2.23% 2.33% 1.35% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 437.18 377.29 343.61 329.82 326.35 278.46 269.74 8.37%
EPS 10.28 6.38 6.14 5.14 5.59 4.65 3.05 22.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.15 2.92 2.74 2.63 2.51 2.00 2.2597 5.68%
Adjusted Per Share Value based on latest NOSH - 60,252
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 79.52 66.92 60.70 58.02 57.20 48.78 47.17 9.08%
EPS 1.87 1.13 1.08 0.90 0.98 0.82 0.53 23.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5729 0.5179 0.484 0.4627 0.44 0.3504 0.3952 6.37%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 1.30 1.21 1.13 1.30 1.16 0.95 1.40 -
P/RPS 0.30 0.32 0.33 0.39 0.36 0.34 0.52 -8.75%
P/EPS 12.65 18.97 18.40 25.29 20.75 20.42 45.90 -19.31%
EY 7.91 5.27 5.43 3.95 4.82 4.90 2.18 23.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.41 0.41 0.49 0.46 0.48 0.62 -6.65%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 27/05/08 31/05/07 30/05/06 30/05/05 28/05/04 30/05/03 28/05/02 -
Price 1.35 1.27 1.15 1.26 1.00 0.97 1.26 -
P/RPS 0.31 0.34 0.33 0.38 0.31 0.35 0.47 -6.69%
P/EPS 13.13 19.91 18.73 24.51 17.89 20.85 41.31 -17.37%
EY 7.61 5.02 5.34 4.08 5.59 4.80 2.42 21.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.43 0.42 0.48 0.40 0.49 0.56 -4.30%

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