[HARISON] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 12.79%
YoY- 3.11%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 889,651 825,783 814,216 765,559 667,367 650,261 612,906 6.40%
PBT 20,719 18,013 17,284 15,262 13,706 12,176 13,364 7.57%
Tax -6,605 -6,086 -6,947 -5,272 -4,017 -4,970 -4,478 6.68%
NP 14,114 11,927 10,337 9,990 9,689 7,206 8,886 8.01%
-
NP to SH 14,114 11,927 10,337 9,990 9,689 7,206 8,886 8.01%
-
Tax Rate 31.88% 33.79% 40.19% 34.54% 29.31% 40.82% 33.51% -
Total Cost 875,537 813,856 803,879 755,569 657,678 643,055 604,020 6.37%
-
Net Worth 181,169 169,788 163,238 154,835 119,893 139,359 132,906 5.29%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 4,241 - 6,966 7,338 2,997 - - -
Div Payout % 30.05% - 67.40% 73.46% 30.94% - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 181,169 169,788 163,238 154,835 119,893 139,359 132,906 5.29%
NOSH 61,205 60,638 60,458 60,013 59,946 60,037 59,948 0.34%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 1.59% 1.44% 1.27% 1.30% 1.45% 1.11% 1.45% -
ROE 7.79% 7.02% 6.33% 6.45% 8.08% 5.17% 6.69% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 1,453.54 1,361.81 1,346.73 1,275.64 1,113.27 1,083.09 1,022.39 6.03%
EPS 23.06 19.67 17.10 16.65 16.16 12.00 14.82 7.64%
DPS 7.00 0.00 11.62 12.22 5.00 0.00 0.00 -
NAPS 2.96 2.80 2.70 2.58 2.00 2.3212 2.217 4.93%
Adjusted Per Share Value based on latest NOSH - 60,013
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 1,298.97 1,205.72 1,188.83 1,117.78 974.41 949.44 894.90 6.40%
EPS 20.61 17.41 15.09 14.59 14.15 10.52 12.97 8.02%
DPS 6.19 0.00 10.17 10.72 4.38 0.00 0.00 -
NAPS 2.6452 2.4791 2.3834 2.2607 1.7506 2.0348 1.9405 5.29%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.40 1.19 1.29 1.16 1.02 1.20 1.15 -
P/RPS 0.10 0.09 0.10 0.09 0.09 0.11 0.11 -1.57%
P/EPS 6.07 6.05 7.54 6.97 6.31 10.00 7.76 -4.00%
EY 16.47 16.53 13.25 14.35 15.85 10.00 12.89 4.16%
DY 5.00 0.00 9.01 10.53 4.90 0.00 0.00 -
P/NAPS 0.47 0.43 0.48 0.45 0.51 0.52 0.52 -1.67%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/07 29/08/06 25/08/05 26/08/04 29/08/03 26/08/02 29/08/01 -
Price 1.33 1.02 1.20 1.02 1.12 1.13 1.24 -
P/RPS 0.09 0.07 0.09 0.08 0.10 0.10 0.12 -4.67%
P/EPS 5.77 5.19 7.02 6.13 6.93 9.41 8.37 -6.00%
EY 17.34 19.28 14.25 16.32 14.43 10.62 11.95 6.39%
DY 5.26 0.00 9.68 11.98 4.46 0.00 0.00 -
P/NAPS 0.45 0.36 0.44 0.40 0.56 0.49 0.56 -3.57%

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