[HARISON] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 8.45%
YoY- 26.03%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 1,144,994 1,039,141 1,046,298 916,376 831,167 821,337 785,716 6.47%
PBT 45,586 32,922 34,711 22,575 17,966 17,008 17,246 17.57%
Tax -10,870 -9,273 -8,802 -7,269 -5,821 -7,494 -5,389 12.39%
NP 34,716 23,649 25,909 15,306 12,145 9,514 11,857 19.59%
-
NP to SH 34,716 23,649 25,909 15,306 12,145 9,514 11,857 19.59%
-
Tax Rate 23.85% 28.17% 25.36% 32.20% 32.40% 44.06% 31.25% -
Total Cost 1,110,278 1,015,492 1,020,389 901,070 819,022 811,823 773,859 6.19%
-
Net Worth 259,554 231,614 200,819 181,667 170,164 163,124 156,045 8.84%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 10,253 - 4,603 4,241 - 3,593 10,711 -0.72%
Div Payout % 29.54% - 17.77% 27.71% - 37.77% 90.34% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 259,554 231,614 200,819 181,667 170,164 163,124 156,045 8.84%
NOSH 68,484 68,322 64,365 61,374 60,556 60,416 60,017 2.22%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 3.03% 2.28% 2.48% 1.67% 1.46% 1.16% 1.51% -
ROE 13.38% 10.21% 12.90% 8.43% 7.14% 5.83% 7.60% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 1,671.91 1,520.93 1,625.56 1,493.10 1,372.54 1,359.45 1,309.15 4.15%
EPS 50.69 34.61 40.25 24.94 20.06 15.75 19.76 16.99%
DPS 15.00 0.00 7.15 7.00 0.00 6.00 17.84 -2.84%
NAPS 3.79 3.39 3.12 2.96 2.81 2.70 2.60 6.47%
Adjusted Per Share Value based on latest NOSH - 61,374
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 1,671.79 1,517.24 1,527.69 1,337.99 1,213.58 1,199.22 1,147.21 6.47%
EPS 50.69 34.53 37.83 22.35 17.73 13.89 17.31 19.60%
DPS 14.97 0.00 6.72 6.19 0.00 5.25 15.64 -0.72%
NAPS 3.7897 3.3818 2.9321 2.6525 2.4846 2.3818 2.2784 8.84%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 2.70 2.00 1.53 1.35 1.08 1.19 1.13 -
P/RPS 0.16 0.13 0.09 0.09 0.08 0.09 0.09 10.05%
P/EPS 5.33 5.78 3.80 5.41 5.39 7.56 5.72 -1.16%
EY 18.77 17.31 26.31 18.47 18.57 13.23 17.48 1.19%
DY 5.56 0.00 4.67 5.19 0.00 5.04 15.79 -15.96%
P/NAPS 0.71 0.59 0.49 0.46 0.38 0.44 0.43 8.71%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 23/11/10 24/11/09 26/11/08 28/11/07 29/11/06 21/11/05 26/11/04 -
Price 2.86 2.17 1.20 1.39 1.14 1.16 1.16 -
P/RPS 0.17 0.14 0.07 0.09 0.08 0.09 0.09 11.17%
P/EPS 5.64 6.27 2.98 5.57 5.68 7.37 5.87 -0.66%
EY 17.72 15.95 33.54 17.94 17.59 13.58 17.03 0.66%
DY 5.24 0.00 5.96 5.04 0.00 5.17 15.38 -16.42%
P/NAPS 0.75 0.64 0.38 0.47 0.41 0.43 0.45 8.88%

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