[HARISON] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 11.19%
YoY- 50.69%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 828,831 804,652 738,504 661,534 641,978 601,879 551,384 7.02%
PBT 18,372 17,547 13,611 13,623 11,164 13,550 16,164 2.15%
Tax -5,725 -7,412 -4,754 -4,036 -4,802 -4,515 -725 41.09%
NP 12,647 10,135 8,857 9,587 6,362 9,035 15,439 -3.26%
-
NP to SH 12,647 10,135 8,857 9,587 6,362 9,035 15,439 -3.26%
-
Tax Rate 31.16% 42.24% 34.93% 29.63% 43.01% 33.32% 4.49% -
Total Cost 816,184 794,517 729,647 651,947 635,616 592,844 535,945 7.25%
-
Net Worth 165,783 158,465 150,689 119,999 135,359 130,206 114,200 6.40%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - 11,299 3,005 2,997 - - - -
Div Payout % - 111.49% 33.94% 31.27% - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 165,783 158,465 150,689 119,999 135,359 130,206 114,200 6.40%
NOSH 60,504 60,252 60,035 59,999 59,901 59,936 57,100 0.96%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 1.53% 1.26% 1.20% 1.45% 0.99% 1.50% 2.80% -
ROE 7.63% 6.40% 5.88% 7.99% 4.70% 6.94% 13.52% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 1,369.86 1,335.46 1,230.11 1,102.56 1,071.72 1,004.19 965.65 5.99%
EPS 20.90 16.82 14.75 15.98 10.62 15.07 27.04 -4.20%
DPS 0.00 18.84 5.00 5.00 0.00 0.00 0.00 -
NAPS 2.74 2.63 2.51 2.00 2.2597 2.1724 2.00 5.38%
Adjusted Per Share Value based on latest NOSH - 59,999
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 1,210.17 1,174.86 1,078.28 965.90 937.34 878.80 805.07 7.02%
EPS 18.47 14.80 12.93 14.00 9.29 13.19 22.54 -3.26%
DPS 0.00 16.50 4.39 4.38 0.00 0.00 0.00 -
NAPS 2.4206 2.3137 2.2002 1.7521 1.9764 1.9011 1.6674 6.40%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.13 1.30 1.16 0.95 1.40 1.26 3.02 -
P/RPS 0.08 0.10 0.09 0.09 0.13 0.13 0.31 -20.20%
P/EPS 5.41 7.73 7.86 5.95 13.18 8.36 11.17 -11.37%
EY 18.50 12.94 12.72 16.82 7.59 11.96 8.95 12.85%
DY 0.00 14.49 4.31 5.26 0.00 0.00 0.00 -
P/NAPS 0.41 0.49 0.46 0.48 0.62 0.58 1.51 -19.52%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 30/05/06 30/05/05 28/05/04 30/05/03 28/05/02 02/07/01 - -
Price 1.15 1.26 1.00 0.97 1.26 1.10 0.00 -
P/RPS 0.08 0.09 0.08 0.09 0.12 0.11 0.00 -
P/EPS 5.50 7.49 6.78 6.07 11.86 7.30 0.00 -
EY 18.18 13.35 14.75 16.47 8.43 13.70 0.00 -
DY 0.00 14.95 5.00 5.15 0.00 0.00 0.00 -
P/NAPS 0.42 0.48 0.40 0.49 0.56 0.51 0.00 -

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