[HARISON] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 0.17%
YoY- -8.72%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,352,731 1,253,055 1,144,994 1,039,141 1,046,298 916,376 831,167 8.44%
PBT 42,962 49,697 45,586 32,922 34,711 22,575 17,966 15.62%
Tax -11,500 -12,471 -10,870 -9,273 -8,802 -7,269 -5,821 12.00%
NP 31,462 37,226 34,716 23,649 25,909 15,306 12,145 17.17%
-
NP to SH 31,462 37,226 34,716 23,649 25,909 15,306 12,145 17.17%
-
Tax Rate 26.77% 25.09% 23.85% 28.17% 25.36% 32.20% 32.40% -
Total Cost 1,321,269 1,215,829 1,110,278 1,015,492 1,020,389 901,070 819,022 8.28%
-
Net Worth 280,177 286,314 259,554 231,614 200,819 181,667 170,164 8.65%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - 10,253 - 4,603 4,241 - -
Div Payout % - - 29.54% - 17.77% 27.71% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 280,177 286,314 259,554 231,614 200,819 181,667 170,164 8.65%
NOSH 68,503 68,496 68,484 68,322 64,365 61,374 60,556 2.07%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 2.33% 2.97% 3.03% 2.28% 2.48% 1.67% 1.46% -
ROE 11.23% 13.00% 13.38% 10.21% 12.90% 8.43% 7.14% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 1,974.70 1,829.38 1,671.91 1,520.93 1,625.56 1,493.10 1,372.54 6.24%
EPS 45.93 54.35 50.69 34.61 40.25 24.94 20.06 14.79%
DPS 0.00 0.00 15.00 0.00 7.15 7.00 0.00 -
NAPS 4.09 4.18 3.79 3.39 3.12 2.96 2.81 6.44%
Adjusted Per Share Value based on latest NOSH - 68,322
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 394.95 365.85 334.30 303.39 305.48 267.55 242.67 8.44%
EPS 9.19 10.87 10.14 6.90 7.56 4.47 3.55 17.16%
DPS 0.00 0.00 2.99 0.00 1.34 1.24 0.00 -
NAPS 0.818 0.8359 0.7578 0.6762 0.5863 0.5304 0.4968 8.65%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.95 3.05 2.70 2.00 1.53 1.35 1.08 -
P/RPS 0.15 0.17 0.16 0.13 0.09 0.09 0.08 11.03%
P/EPS 6.42 5.61 5.33 5.78 3.80 5.41 5.39 2.95%
EY 15.57 17.82 18.77 17.31 26.31 18.47 18.57 -2.89%
DY 0.00 0.00 5.56 0.00 4.67 5.19 0.00 -
P/NAPS 0.72 0.73 0.71 0.59 0.49 0.46 0.38 11.22%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 22/11/11 23/11/10 24/11/09 26/11/08 28/11/07 29/11/06 -
Price 2.90 3.38 2.86 2.17 1.20 1.39 1.14 -
P/RPS 0.15 0.18 0.17 0.14 0.07 0.09 0.08 11.03%
P/EPS 6.31 6.22 5.64 6.27 2.98 5.57 5.68 1.76%
EY 15.84 16.08 17.72 15.95 33.54 17.94 17.59 -1.72%
DY 0.00 0.00 5.24 0.00 5.96 5.04 0.00 -
P/NAPS 0.71 0.81 0.75 0.64 0.38 0.47 0.41 9.57%

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