[HARISON] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -5.69%
YoY- 15.38%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 1,035,658 1,030,464 889,651 825,783 814,216 765,559 667,367 7.59%
PBT 32,608 31,957 20,719 18,013 17,284 15,262 13,706 15.52%
Tax -8,998 -8,425 -6,605 -6,086 -6,947 -5,272 -4,017 14.37%
NP 23,610 23,532 14,114 11,927 10,337 9,990 9,689 15.98%
-
NP to SH 23,610 23,532 14,114 11,927 10,337 9,990 9,689 15.98%
-
Tax Rate 27.59% 26.36% 31.88% 33.79% 40.19% 34.54% 29.31% -
Total Cost 1,012,048 1,006,932 875,537 813,856 803,879 755,569 657,678 7.44%
-
Net Worth 230,248 203,233 181,169 169,788 163,238 154,835 119,893 11.47%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - 4,603 4,241 - 6,966 7,338 2,997 -
Div Payout % - 19.56% 30.05% - 67.40% 73.46% 30.94% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 230,248 203,233 181,169 169,788 163,238 154,835 119,893 11.47%
NOSH 68,322 62,726 61,205 60,638 60,458 60,013 59,946 2.20%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 2.28% 2.28% 1.59% 1.44% 1.27% 1.30% 1.45% -
ROE 10.25% 11.58% 7.79% 7.02% 6.33% 6.45% 8.08% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 1,515.83 1,642.79 1,453.54 1,361.81 1,346.73 1,275.64 1,113.27 5.27%
EPS 34.56 37.52 23.06 19.67 17.10 16.65 16.16 13.49%
DPS 0.00 7.34 7.00 0.00 11.62 12.22 5.00 -
NAPS 3.37 3.24 2.96 2.80 2.70 2.58 2.00 9.07%
Adjusted Per Share Value based on latest NOSH - 60,638
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 1,512.15 1,504.57 1,298.97 1,205.72 1,188.83 1,117.78 974.41 7.59%
EPS 34.47 34.36 20.61 17.41 15.09 14.59 14.15 15.98%
DPS 0.00 6.72 6.19 0.00 10.17 10.72 4.38 -
NAPS 3.3618 2.9674 2.6452 2.4791 2.3834 2.2607 1.7506 11.47%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.97 1.30 1.40 1.19 1.29 1.16 1.02 -
P/RPS 0.13 0.08 0.10 0.09 0.10 0.09 0.09 6.31%
P/EPS 5.70 3.47 6.07 6.05 7.54 6.97 6.31 -1.67%
EY 17.54 28.86 16.47 16.53 13.25 14.35 15.85 1.70%
DY 0.00 5.64 5.00 0.00 9.01 10.53 4.90 -
P/NAPS 0.58 0.40 0.47 0.43 0.48 0.45 0.51 2.16%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 25/08/09 26/08/08 28/08/07 29/08/06 25/08/05 26/08/04 29/08/03 -
Price 1.85 1.31 1.33 1.02 1.20 1.02 1.12 -
P/RPS 0.12 0.08 0.09 0.07 0.09 0.08 0.10 3.08%
P/EPS 5.35 3.49 5.77 5.19 7.02 6.13 6.93 -4.21%
EY 18.68 28.64 17.34 19.28 14.25 16.32 14.43 4.39%
DY 0.00 5.60 5.26 0.00 9.68 11.98 4.46 -
P/NAPS 0.55 0.40 0.45 0.36 0.44 0.40 0.56 -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