[HARISON] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
20-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -1.95%
YoY- 19.45%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 686,148 668,300 656,036 655,544 663,486 646,308 633,492 5.48%
PBT 17,018 15,572 12,719 14,622 15,044 11,956 11,143 32.72%
Tax -4,878 -4,404 -4,097 -4,812 -5,038 -4,648 -4,720 2.22%
NP 12,140 11,168 8,622 9,810 10,006 7,308 6,423 53.04%
-
NP to SH 12,140 11,168 8,622 9,810 10,006 7,308 6,423 53.04%
-
Tax Rate 28.66% 28.28% 32.21% 32.91% 33.49% 38.88% 42.36% -
Total Cost 674,008 657,132 647,414 645,733 653,480 639,000 627,069 4.94%
-
Net Worth 143,352 119,999 141,016 141,038 139,244 135,359 133,473 4.88%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 3,000 - - - - -
Div Payout % - - 34.80% - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 143,352 119,999 141,016 141,038 139,244 135,359 133,473 4.88%
NOSH 59,980 59,999 60,006 60,016 59,988 59,901 59,971 0.01%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 1.77% 1.67% 1.31% 1.50% 1.51% 1.13% 1.01% -
ROE 8.47% 9.31% 6.11% 6.96% 7.19% 5.40% 4.81% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 1,143.96 1,113.83 1,093.27 1,092.28 1,106.03 1,078.95 1,056.31 5.47%
EPS 20.24 18.60 14.37 16.35 16.68 12.20 10.71 53.03%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 2.39 2.00 2.35 2.35 2.3212 2.2597 2.2256 4.87%
Adjusted Per Share Value based on latest NOSH - 59,923
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 1,001.84 975.78 957.87 957.15 968.75 943.67 924.95 5.48%
EPS 17.73 16.31 12.59 14.32 14.61 10.67 9.38 53.05%
DPS 0.00 0.00 4.38 0.00 0.00 0.00 0.00 -
NAPS 2.0931 1.7521 2.059 2.0593 2.0331 1.9764 1.9488 4.89%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.02 0.95 1.00 1.05 1.20 1.40 1.17 -
P/RPS 0.09 0.09 0.09 0.10 0.11 0.13 0.11 -12.55%
P/EPS 5.04 5.10 6.96 6.42 7.19 11.48 10.92 -40.36%
EY 19.84 19.59 14.37 15.57 13.90 8.71 9.15 67.76%
DY 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.48 0.43 0.45 0.52 0.62 0.53 -13.04%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 30/05/03 28/02/03 20/11/02 26/08/02 28/05/02 27/02/02 -
Price 1.12 0.97 0.99 1.02 1.13 1.26 1.21 -
P/RPS 0.10 0.09 0.09 0.09 0.10 0.12 0.11 -6.17%
P/EPS 5.53 5.21 6.89 6.24 6.77 10.33 11.30 -37.98%
EY 18.07 19.19 14.51 16.03 14.76 9.68 8.85 61.15%
DY 0.00 0.00 5.05 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.49 0.42 0.43 0.49 0.56 0.54 -8.86%

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