[HARISON] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 1.22%
YoY- 5.46%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 1,083,691 1,043,957 989,924 866,520 828,831 804,652 738,504 6.59%
PBT 41,361 32,728 29,284 19,297 18,372 17,547 13,611 20.34%
Tax -9,221 -9,203 -8,697 -5,960 -5,725 -7,412 -4,754 11.66%
NP 32,140 23,525 20,587 13,337 12,647 10,135 8,857 23.95%
-
NP to SH 32,140 23,525 20,587 13,337 12,647 10,135 8,857 23.95%
-
Tax Rate 22.29% 28.12% 29.70% 30.89% 31.16% 42.24% 34.93% -
Total Cost 1,051,551 1,020,432 969,337 853,183 816,184 794,517 729,647 6.27%
-
Net Worth 250,672 222,479 196,231 177,396 165,783 158,465 150,689 8.84%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 10,253 - 4,603 4,241 - 11,299 3,005 22.68%
Div Payout % 31.90% - 22.36% 31.80% - 111.49% 33.94% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 250,672 222,479 196,231 177,396 165,783 158,465 150,689 8.84%
NOSH 68,489 68,245 62,295 60,752 60,504 60,252 60,035 2.21%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 2.97% 2.25% 2.08% 1.54% 1.53% 1.26% 1.20% -
ROE 12.82% 10.57% 10.49% 7.52% 7.63% 6.40% 5.88% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 1,582.27 1,529.72 1,589.07 1,426.32 1,369.86 1,335.46 1,230.11 4.28%
EPS 46.93 34.47 33.05 21.95 20.90 16.82 14.75 21.26%
DPS 15.00 0.00 7.50 7.00 0.00 18.84 5.00 20.08%
NAPS 3.66 3.26 3.15 2.92 2.74 2.63 2.51 6.48%
Adjusted Per Share Value based on latest NOSH - 60,752
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 1,582.28 1,524.27 1,445.38 1,265.20 1,210.17 1,174.86 1,078.28 6.59%
EPS 46.93 34.35 30.06 19.47 18.47 14.80 12.93 23.95%
DPS 14.97 0.00 6.72 6.19 0.00 16.50 4.39 22.67%
NAPS 3.66 3.2484 2.8652 2.5902 2.4206 2.3137 2.2002 8.84%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 2.75 1.38 1.30 1.21 1.13 1.30 1.16 -
P/RPS 0.17 0.09 0.08 0.08 0.08 0.10 0.09 11.17%
P/EPS 5.86 4.00 3.93 5.51 5.41 7.73 7.86 -4.77%
EY 17.06 24.98 25.42 18.14 18.50 12.94 12.72 5.01%
DY 5.45 0.00 5.77 5.79 0.00 14.49 4.31 3.98%
P/NAPS 0.75 0.42 0.41 0.41 0.41 0.49 0.46 8.48%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/05/10 22/05/09 27/05/08 31/05/07 30/05/06 30/05/05 28/05/04 -
Price 2.55 1.75 1.35 1.27 1.15 1.26 1.00 -
P/RPS 0.16 0.11 0.08 0.09 0.08 0.09 0.08 12.24%
P/EPS 5.43 5.08 4.09 5.79 5.50 7.49 6.78 -3.63%
EY 18.40 19.70 24.48 17.29 18.18 13.35 14.75 3.75%
DY 5.88 0.00 5.56 5.51 0.00 14.95 5.00 2.73%
P/NAPS 0.70 0.54 0.43 0.43 0.42 0.48 0.40 9.77%

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