[HARISON] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 28.33%
YoY- 32.13%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,365,890 1,266,201 1,184,470 1,056,648 1,051,880 946,792 845,204 8.32%
PBT 40,005 47,018 49,893 39,532 32,085 25,442 19,365 12.84%
Tax -11,644 -11,215 -12,802 -9,184 -9,117 -7,383 -6,189 11.09%
NP 28,361 35,803 37,091 30,348 22,968 18,059 13,176 13.61%
-
NP to SH 28,361 35,803 37,091 30,348 22,968 18,059 13,176 13.61%
-
Tax Rate 29.11% 23.85% 25.66% 23.23% 28.42% 29.02% 31.96% -
Total Cost 1,337,529 1,230,398 1,147,379 1,026,300 1,028,912 928,733 832,028 8.22%
-
Net Worth 287,679 205,430 271,779 205,075 203,644 187,191 121,189 15.48%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - 10,253 - 4,603 4,241 -
Div Payout % - - - 33.79% - 25.49% 32.19% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 287,679 205,430 271,779 205,075 203,644 187,191 121,189 15.48%
NOSH 68,495 68,476 68,458 68,358 64,444 61,374 60,594 2.06%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 2.08% 2.83% 3.13% 2.87% 2.18% 1.91% 1.56% -
ROE 9.86% 17.43% 13.65% 14.80% 11.28% 9.65% 10.87% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 1,994.14 1,849.09 1,730.20 1,545.74 1,632.23 1,542.65 1,394.84 6.13%
EPS 41.41 52.28 54.18 44.40 35.64 29.42 21.74 11.32%
DPS 0.00 0.00 0.00 15.00 0.00 7.50 7.00 -
NAPS 4.20 3.00 3.97 3.00 3.16 3.05 2.00 13.14%
Adjusted Per Share Value based on latest NOSH - 68,358
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 398.79 369.69 345.82 308.51 307.11 276.43 246.77 8.32%
EPS 8.28 10.45 10.83 8.86 6.71 5.27 3.85 13.59%
DPS 0.00 0.00 0.00 2.99 0.00 1.34 1.24 -
NAPS 0.8399 0.5998 0.7935 0.5988 0.5946 0.5465 0.3538 15.48%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.85 3.47 2.93 2.10 1.31 1.36 1.12 -
P/RPS 0.14 0.19 0.17 0.14 0.08 0.09 0.08 9.76%
P/EPS 6.88 6.64 5.41 4.73 3.68 4.62 5.15 4.94%
EY 14.53 15.07 18.49 21.14 27.21 21.64 19.41 -4.70%
DY 0.00 0.00 0.00 7.14 0.00 5.51 6.25 -
P/NAPS 0.68 1.16 0.74 0.70 0.41 0.45 0.56 3.28%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 28/02/12 28/02/11 25/02/10 26/02/09 29/02/08 28/02/07 -
Price 2.84 3.21 2.98 2.40 1.35 1.21 1.16 -
P/RPS 0.14 0.17 0.17 0.16 0.08 0.08 0.08 9.76%
P/EPS 6.86 6.14 5.50 5.41 3.79 4.11 5.33 4.29%
EY 14.58 16.29 18.18 18.50 26.40 24.32 18.75 -4.10%
DY 0.00 0.00 0.00 6.25 0.00 6.20 6.03 -
P/NAPS 0.68 1.07 0.75 0.80 0.43 0.40 0.58 2.68%

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