[HARISON] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -8.55%
YoY- 1.12%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 923,832 916,860 845,204 848,838 834,938 831,596 819,657 8.32%
PBT 25,052 21,836 19,365 20,656 22,344 22,108 17,699 26.14%
Tax -7,960 -6,332 -6,189 -6,741 -7,128 -7,248 -5,670 25.45%
NP 17,092 15,504 13,176 13,914 15,216 14,860 12,029 26.47%
-
NP to SH 17,092 15,504 13,176 13,914 15,216 14,860 12,029 26.47%
-
Tax Rate 31.77% 29.00% 31.96% 32.63% 31.90% 32.78% 32.04% -
Total Cost 906,740 901,356 832,028 834,924 819,722 816,736 807,628 8.04%
-
Net Worth 181,334 177,396 172,716 170,297 169,605 165,783 161,917 7.86%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 4,242 - - - 3,625 -
Div Payout % - - 32.20% - - - 30.14% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 181,334 177,396 172,716 170,297 169,605 165,783 161,917 7.86%
NOSH 61,261 60,752 60,602 60,603 60,573 60,504 60,416 0.93%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 1.85% 1.69% 1.56% 1.64% 1.82% 1.79% 1.47% -
ROE 9.43% 8.74% 7.63% 8.17% 8.97% 8.96% 7.43% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 1,508.01 1,509.18 1,394.68 1,400.63 1,378.39 1,374.43 1,356.67 7.32%
EPS 27.90 25.52 21.74 22.96 25.12 24.56 19.91 25.30%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 6.00 -
NAPS 2.96 2.92 2.85 2.81 2.80 2.74 2.68 6.86%
Adjusted Per Share Value based on latest NOSH - 60,556
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 1,348.88 1,338.70 1,234.07 1,239.38 1,219.08 1,214.20 1,196.77 8.32%
EPS 24.96 22.64 19.24 20.32 22.22 21.70 17.56 26.50%
DPS 0.00 0.00 6.19 0.00 0.00 0.00 5.29 -
NAPS 2.6476 2.5902 2.5218 2.4865 2.4764 2.4206 2.3641 7.86%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.40 1.21 1.12 1.08 1.19 1.13 1.17 -
P/RPS 0.09 0.08 0.08 0.08 0.09 0.08 0.09 0.00%
P/EPS 5.02 4.74 5.15 4.70 4.74 4.60 5.88 -10.03%
EY 19.93 21.09 19.41 21.26 21.11 21.73 17.02 11.12%
DY 0.00 0.00 6.25 0.00 0.00 0.00 5.13 -
P/NAPS 0.47 0.41 0.39 0.38 0.43 0.41 0.44 4.50%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 31/05/07 28/02/07 29/11/06 29/08/06 30/05/06 28/02/06 -
Price 1.33 1.27 1.16 1.14 1.02 1.15 1.14 -
P/RPS 0.09 0.08 0.08 0.08 0.07 0.08 0.08 8.19%
P/EPS 4.77 4.98 5.34 4.97 4.06 4.68 5.73 -11.53%
EY 20.98 20.09 18.74 20.14 24.63 21.36 17.46 13.06%
DY 0.00 0.00 6.03 0.00 0.00 0.00 5.26 -
P/NAPS 0.45 0.43 0.41 0.41 0.36 0.42 0.43 3.08%

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