[HARISON] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 0.36%
YoY- 0.33%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,317,579 1,240,008 1,115,213 1,035,658 1,030,464 889,651 825,783 8.09%
PBT 45,402 50,613 43,085 32,608 31,957 20,719 18,013 16.64%
Tax -11,187 -13,320 -10,336 -8,998 -8,425 -6,605 -6,086 10.66%
NP 34,215 37,293 32,749 23,610 23,532 14,114 11,927 19.18%
-
NP to SH 34,215 37,293 32,749 23,610 23,532 14,114 11,927 19.18%
-
Tax Rate 24.64% 26.32% 23.99% 27.59% 26.36% 31.88% 33.79% -
Total Cost 1,283,364 1,202,715 1,082,464 1,012,048 1,006,932 875,537 813,856 7.87%
-
Net Worth 288,248 288,327 258,928 230,248 203,233 181,169 169,788 9.21%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - 10,253 - 4,603 4,241 - -
Div Payout % - - 31.31% - 19.56% 30.05% - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 288,248 288,327 258,928 230,248 203,233 181,169 169,788 9.21%
NOSH 68,467 68,486 68,499 68,322 62,726 61,205 60,638 2.04%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 2.60% 3.01% 2.94% 2.28% 2.28% 1.59% 1.44% -
ROE 11.87% 12.93% 12.65% 10.25% 11.58% 7.79% 7.02% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 1,924.38 1,810.59 1,628.06 1,515.83 1,642.79 1,453.54 1,361.81 5.92%
EPS 49.97 54.45 47.81 34.56 37.52 23.06 19.67 16.79%
DPS 0.00 0.00 15.00 0.00 7.34 7.00 0.00 -
NAPS 4.21 4.21 3.78 3.37 3.24 2.96 2.80 7.02%
Adjusted Per Share Value based on latest NOSH - 68,322
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 1,923.78 1,810.52 1,628.31 1,512.15 1,504.57 1,298.97 1,205.72 8.09%
EPS 49.96 54.45 47.82 34.47 34.36 20.61 17.41 19.18%
DPS 0.00 0.00 14.97 0.00 6.72 6.19 0.00 -
NAPS 4.2087 4.2098 3.7806 3.3618 2.9674 2.6452 2.4791 9.21%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 3.57 3.88 2.75 1.97 1.30 1.40 1.19 -
P/RPS 0.19 0.21 0.17 0.13 0.08 0.10 0.09 13.24%
P/EPS 7.14 7.13 5.75 5.70 3.47 6.07 6.05 2.79%
EY 14.00 14.03 17.39 17.54 28.86 16.47 16.53 -2.72%
DY 0.00 0.00 5.45 0.00 5.64 5.00 0.00 -
P/NAPS 0.85 0.92 0.73 0.58 0.40 0.47 0.43 12.01%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 22/08/11 24/08/10 25/08/09 26/08/08 28/08/07 29/08/06 -
Price 3.29 3.29 2.80 1.85 1.31 1.33 1.02 -
P/RPS 0.17 0.18 0.17 0.12 0.08 0.09 0.07 15.92%
P/EPS 6.58 6.04 5.86 5.35 3.49 5.77 5.19 4.03%
EY 15.19 16.55 17.07 18.68 28.64 17.34 19.28 -3.89%
DY 0.00 0.00 5.36 0.00 5.60 5.26 0.00 -
P/NAPS 0.78 0.78 0.74 0.55 0.40 0.45 0.36 13.74%

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