[HARISON] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 5.9%
YoY- 36.62%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 1,371,013 1,291,423 1,213,801 1,083,691 1,043,957 989,924 866,520 7.93%
PBT 37,848 46,478 49,853 41,361 32,728 29,284 19,297 11.87%
Tax -10,982 -11,350 -12,983 -9,221 -9,203 -8,697 -5,960 10.71%
NP 26,866 35,128 36,870 32,140 23,525 20,587 13,337 12.36%
-
NP to SH 26,866 35,128 36,870 32,140 23,525 20,587 13,337 12.36%
-
Tax Rate 29.02% 24.42% 26.04% 22.29% 28.12% 29.70% 30.89% -
Total Cost 1,344,147 1,256,295 1,176,931 1,051,551 1,020,432 969,337 853,183 7.86%
-
Net Worth 294,473 280,642 280,063 250,672 222,479 196,231 177,396 8.80%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - 10,253 - 4,603 4,241 -
Div Payout % - - - 31.90% - 22.36% 31.80% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 294,473 280,642 280,063 250,672 222,479 196,231 177,396 8.80%
NOSH 68,482 68,449 68,475 68,489 68,245 62,295 60,752 2.01%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 1.96% 2.72% 3.04% 2.97% 2.25% 2.08% 1.54% -
ROE 9.12% 12.52% 13.16% 12.82% 10.57% 10.49% 7.52% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 2,002.00 1,886.68 1,772.62 1,582.27 1,529.72 1,589.07 1,426.32 5.80%
EPS 39.23 51.32 53.84 46.93 34.47 33.05 21.95 10.15%
DPS 0.00 0.00 0.00 15.00 0.00 7.50 7.00 -
NAPS 4.30 4.10 4.09 3.66 3.26 3.15 2.92 6.65%
Adjusted Per Share Value based on latest NOSH - 68,489
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 2,001.80 1,885.59 1,772.26 1,582.28 1,524.27 1,445.38 1,265.20 7.93%
EPS 39.23 51.29 53.83 46.93 34.35 30.06 19.47 12.37%
DPS 0.00 0.00 0.00 14.97 0.00 6.72 6.19 -
NAPS 4.2996 4.0976 4.0892 3.66 3.2484 2.8652 2.5902 8.80%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 2.81 3.04 3.35 2.75 1.38 1.30 1.21 -
P/RPS 0.14 0.16 0.19 0.17 0.09 0.08 0.08 9.76%
P/EPS 7.16 5.92 6.22 5.86 4.00 3.93 5.51 4.45%
EY 13.96 16.88 16.07 17.06 24.98 25.42 18.14 -4.26%
DY 0.00 0.00 0.00 5.45 0.00 5.77 5.79 -
P/NAPS 0.65 0.74 0.82 0.75 0.42 0.41 0.41 7.97%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/05/13 24/05/12 24/05/11 31/05/10 22/05/09 27/05/08 31/05/07 -
Price 3.30 3.16 3.93 2.55 1.75 1.35 1.27 -
P/RPS 0.16 0.17 0.22 0.16 0.11 0.08 0.09 10.05%
P/EPS 8.41 6.16 7.30 5.43 5.08 4.09 5.79 6.41%
EY 11.89 16.24 13.70 18.40 19.70 24.48 17.29 -6.04%
DY 0.00 0.00 0.00 5.88 0.00 5.56 5.51 -
P/NAPS 0.77 0.77 0.96 0.70 0.54 0.43 0.43 10.18%

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