[HARISON] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 1.17%
YoY- 1.18%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 1,384,080 1,266,201 1,268,665 1,286,938 1,283,192 1,184,470 1,177,218 11.38%
PBT 44,772 47,018 46,221 47,674 46,932 49,893 46,482 -2.46%
Tax -13,344 -11,215 -12,088 -13,146 -12,804 -12,802 -12,529 4.28%
NP 31,428 35,803 34,133 34,528 34,128 37,091 33,953 -5.01%
-
NP to SH 31,428 35,803 34,133 34,528 34,128 37,091 33,953 -5.01%
-
Tax Rate 29.80% 23.85% 26.15% 27.57% 27.28% 25.66% 26.95% -
Total Cost 1,352,652 1,230,398 1,234,532 1,252,410 1,249,064 1,147,379 1,143,265 11.85%
-
Net Worth 280,642 271,825 286,270 288,304 280,063 271,868 259,511 5.35%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - 45,657 - - - - -
Div Payout % - - 133.76% - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 280,642 271,825 286,270 288,304 280,063 271,868 259,511 5.35%
NOSH 68,449 68,469 68,485 68,480 68,475 68,480 68,472 -0.02%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 2.27% 2.83% 2.69% 2.68% 2.66% 3.13% 2.88% -
ROE 11.20% 13.17% 11.92% 11.98% 12.19% 13.64% 13.08% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 2,022.05 1,849.28 1,852.45 1,879.27 1,873.95 1,729.64 1,719.25 11.41%
EPS 45.88 52.29 49.84 50.42 49.84 54.17 49.59 -5.04%
DPS 0.00 0.00 66.67 0.00 0.00 0.00 0.00 -
NAPS 4.10 3.97 4.18 4.21 4.09 3.97 3.79 5.37%
Adjusted Per Share Value based on latest NOSH - 68,486
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 2,020.88 1,848.77 1,852.36 1,879.04 1,873.57 1,729.43 1,718.84 11.38%
EPS 45.89 52.28 49.84 50.41 49.83 54.16 49.57 -5.00%
DPS 0.00 0.00 66.66 0.00 0.00 0.00 0.00 -
NAPS 4.0976 3.9689 4.1798 4.2095 4.0892 3.9695 3.7891 5.35%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 3.04 3.47 3.05 3.88 3.35 2.93 2.70 -
P/RPS 0.15 0.19 0.16 0.21 0.18 0.17 0.16 -4.20%
P/EPS 6.62 6.64 6.12 7.70 6.72 5.41 5.45 13.82%
EY 15.10 15.07 16.34 12.99 14.88 18.49 18.37 -12.23%
DY 0.00 0.00 21.86 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.87 0.73 0.92 0.82 0.74 0.71 2.79%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 24/05/12 28/02/12 22/11/11 22/08/11 24/05/11 28/02/11 23/11/10 -
Price 3.16 3.21 3.38 3.29 3.93 2.98 2.86 -
P/RPS 0.16 0.17 0.18 0.18 0.21 0.17 0.17 -3.95%
P/EPS 6.88 6.14 6.78 6.53 7.89 5.50 5.77 12.43%
EY 14.53 16.29 14.75 15.33 12.68 18.18 17.34 -11.10%
DY 0.00 0.00 19.72 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.81 0.81 0.78 0.96 0.75 0.75 1.76%

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