[HARISON] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
26-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 36.92%
YoY- 18.55%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 668,300 656,036 655,544 663,486 646,308 633,492 633,896 3.58%
PBT 15,572 12,719 14,622 15,044 11,956 11,143 12,681 14.68%
Tax -4,404 -4,097 -4,812 -5,038 -4,648 -4,720 -4,468 -0.95%
NP 11,168 8,622 9,810 10,006 7,308 6,423 8,213 22.76%
-
NP to SH 11,168 8,622 9,810 10,006 7,308 6,423 8,213 22.76%
-
Tax Rate 28.28% 32.21% 32.91% 33.49% 38.88% 42.36% 35.23% -
Total Cost 657,132 647,414 645,733 653,480 639,000 627,069 625,682 3.32%
-
Net Worth 119,999 141,016 141,038 139,244 135,359 133,473 133,882 -7.04%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 3,000 - - - - - -
Div Payout % - 34.80% - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 119,999 141,016 141,038 139,244 135,359 133,473 133,882 -7.04%
NOSH 59,999 60,006 60,016 59,988 59,901 59,971 59,980 0.02%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 1.67% 1.31% 1.50% 1.51% 1.13% 1.01% 1.30% -
ROE 9.31% 6.11% 6.96% 7.19% 5.40% 4.81% 6.13% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 1,113.83 1,093.27 1,092.28 1,106.03 1,078.95 1,056.31 1,056.84 3.56%
EPS 18.60 14.37 16.35 16.68 12.20 10.71 13.69 22.69%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.35 2.35 2.3212 2.2597 2.2256 2.2321 -7.06%
Adjusted Per Share Value based on latest NOSH - 60,037
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 975.78 957.87 957.15 968.75 943.67 924.95 925.54 3.59%
EPS 16.31 12.59 14.32 14.61 10.67 9.38 11.99 22.79%
DPS 0.00 4.38 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7521 2.059 2.0593 2.0331 1.9764 1.9488 1.9548 -7.04%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 0.95 1.00 1.05 1.20 1.40 1.17 1.04 -
P/RPS 0.09 0.09 0.10 0.11 0.13 0.11 0.10 -6.78%
P/EPS 5.10 6.96 6.42 7.19 11.48 10.92 7.59 -23.30%
EY 19.59 14.37 15.57 13.90 8.71 9.15 13.17 30.33%
DY 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.43 0.45 0.52 0.62 0.53 0.47 1.41%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 28/02/03 20/11/02 26/08/02 28/05/02 27/02/02 29/11/01 -
Price 0.97 0.99 1.02 1.13 1.26 1.21 1.15 -
P/RPS 0.09 0.09 0.09 0.10 0.12 0.11 0.11 -12.53%
P/EPS 5.21 6.89 6.24 6.77 10.33 11.30 8.40 -27.29%
EY 19.19 14.51 16.03 14.76 9.68 8.85 11.91 37.47%
DY 0.00 5.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.42 0.43 0.49 0.56 0.54 0.52 -3.88%

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