[HARISON] QoQ Annualized Quarter Result on 30-Sep-2001 [#3]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
29-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -2.69%
YoY- -4.81%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 663,486 646,308 633,492 633,896 629,948 612,364 575,963 9.91%
PBT 15,044 11,956 11,143 12,681 12,978 11,872 12,752 11.68%
Tax -5,038 -4,648 -4,720 -4,468 -4,538 -4,320 -4,463 8.43%
NP 10,006 7,308 6,423 8,213 8,440 7,552 8,289 13.41%
-
NP to SH 10,006 7,308 6,423 8,213 8,440 7,552 8,289 13.41%
-
Tax Rate 33.49% 38.88% 42.36% 35.23% 34.97% 36.39% 35.00% -
Total Cost 653,480 639,000 627,069 625,682 621,508 604,812 567,674 9.86%
-
Net Worth 139,244 135,359 133,473 133,882 133,083 130,206 126,703 6.51%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 139,244 135,359 133,473 133,882 133,083 130,206 126,703 6.51%
NOSH 59,988 59,901 59,971 59,980 60,028 59,936 59,207 0.87%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 1.51% 1.13% 1.01% 1.30% 1.34% 1.23% 1.44% -
ROE 7.19% 5.40% 4.81% 6.13% 6.34% 5.80% 6.54% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 1,106.03 1,078.95 1,056.31 1,056.84 1,049.42 1,021.69 972.79 8.96%
EPS 16.68 12.20 10.71 13.69 14.06 12.60 14.00 12.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3212 2.2597 2.2256 2.2321 2.217 2.1724 2.14 5.58%
Adjusted Per Share Value based on latest NOSH - 60,061
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 968.75 943.67 924.95 925.54 919.78 894.11 840.96 9.91%
EPS 14.61 10.67 9.38 11.99 12.32 11.03 12.10 13.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0331 1.9764 1.9488 1.9548 1.9431 1.9011 1.85 6.51%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 -
Price 1.20 1.40 1.17 1.04 1.15 1.26 1.61 -
P/RPS 0.11 0.13 0.11 0.10 0.11 0.12 0.17 -25.24%
P/EPS 7.19 11.48 10.92 7.59 8.18 10.00 11.50 -26.94%
EY 13.90 8.71 9.15 13.17 12.23 10.00 8.70 36.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.62 0.53 0.47 0.52 0.58 0.75 -21.71%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 26/08/02 28/05/02 27/02/02 29/11/01 29/08/01 02/07/01 03/04/01 -
Price 1.13 1.26 1.21 1.15 1.24 1.10 1.21 -
P/RPS 0.10 0.12 0.11 0.11 0.12 0.11 0.12 -11.47%
P/EPS 6.77 10.33 11.30 8.40 8.82 8.73 8.64 -15.04%
EY 14.76 9.68 8.85 11.91 11.34 11.45 11.57 17.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.56 0.54 0.52 0.56 0.51 0.57 -9.61%

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