[HARISON] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -16.13%
YoY- 3.78%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 797,960 783,704 709,663 706,096 686,148 668,300 656,036 13.96%
PBT 21,596 18,124 12,973 14,890 17,018 15,572 12,719 42.37%
Tax -6,062 -4,700 -4,680 -4,709 -4,878 -4,404 -4,097 29.87%
NP 15,534 13,424 8,293 10,181 12,140 11,168 8,622 48.11%
-
NP to SH 15,534 13,424 8,293 10,181 12,140 11,168 8,622 48.11%
-
Tax Rate 28.07% 25.93% 36.07% 31.63% 28.66% 28.28% 32.21% -
Total Cost 782,426 770,280 701,370 695,914 674,008 657,132 647,414 13.47%
-
Net Worth 154,740 150,689 146,400 145,161 143,352 119,999 141,016 6.39%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 3,000 - - - 3,000 -
Div Payout % - - 36.18% - - - 34.80% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 154,740 150,689 146,400 145,161 143,352 119,999 141,016 6.39%
NOSH 59,976 60,035 60,000 59,984 59,980 59,999 60,006 -0.03%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 1.95% 1.71% 1.17% 1.44% 1.77% 1.67% 1.31% -
ROE 10.04% 8.91% 5.66% 7.01% 8.47% 9.31% 6.11% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 1,330.45 1,305.40 1,182.77 1,177.13 1,143.96 1,113.83 1,093.27 13.99%
EPS 25.90 22.36 13.82 16.97 20.24 18.60 14.37 48.15%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 2.58 2.51 2.44 2.42 2.39 2.00 2.35 6.42%
Adjusted Per Share Value based on latest NOSH - 60,000
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 1,165.09 1,144.28 1,036.17 1,030.96 1,001.84 975.78 957.87 13.96%
EPS 22.68 19.60 12.11 14.87 17.73 16.31 12.59 48.10%
DPS 0.00 0.00 4.38 0.00 0.00 0.00 4.38 -
NAPS 2.2593 2.2002 2.1376 2.1195 2.0931 1.7521 2.059 6.39%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.16 1.16 1.10 1.12 1.02 0.95 1.00 -
P/RPS 0.09 0.09 0.09 0.10 0.09 0.09 0.09 0.00%
P/EPS 4.48 5.19 7.96 6.60 5.04 5.10 6.96 -25.47%
EY 22.33 19.28 12.57 15.15 19.84 19.59 14.37 34.19%
DY 0.00 0.00 4.55 0.00 0.00 0.00 5.00 -
P/NAPS 0.45 0.46 0.45 0.46 0.43 0.48 0.43 3.08%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 28/05/04 27/02/04 21/11/03 29/08/03 30/05/03 28/02/03 -
Price 1.02 1.00 1.17 1.18 1.12 0.97 0.99 -
P/RPS 0.08 0.08 0.10 0.10 0.10 0.09 0.09 -7.55%
P/EPS 3.94 4.47 8.46 6.95 5.53 5.21 6.89 -31.12%
EY 25.39 22.36 11.81 14.38 18.07 19.19 14.51 45.25%
DY 0.00 0.00 4.27 0.00 0.00 0.00 5.05 -
P/NAPS 0.40 0.40 0.48 0.49 0.47 0.49 0.42 -3.20%

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