[HARISON] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 15.37%
YoY- 25.74%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,184,470 1,177,218 1,175,862 1,165,868 1,056,648 1,059,424 1,058,732 7.74%
PBT 49,893 46,482 46,234 47,092 39,532 38,410 39,128 17.53%
Tax -12,802 -12,529 -12,110 -12,080 -9,184 -10,281 -9,806 19.39%
NP 37,091 33,953 34,124 35,012 30,348 28,129 29,322 16.91%
-
NP to SH 37,091 33,953 34,124 35,012 30,348 28,129 29,322 16.91%
-
Tax Rate 25.66% 26.95% 26.19% 25.65% 23.23% 26.77% 25.06% -
Total Cost 1,147,379 1,143,265 1,141,738 1,130,856 1,026,300 1,031,294 1,029,410 7.47%
-
Net Worth 271,868 259,511 258,805 250,672 241,318 231,752 230,230 11.68%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - 10,254 - - -
Div Payout % - - - - 33.79% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 271,868 259,511 258,805 250,672 241,318 231,752 230,230 11.68%
NOSH 68,480 68,472 68,467 68,489 68,362 68,363 68,317 0.15%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 3.13% 2.88% 2.90% 3.00% 2.87% 2.66% 2.77% -
ROE 13.64% 13.08% 13.19% 13.97% 12.58% 12.14% 12.74% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 1,729.64 1,719.25 1,717.41 1,702.25 1,545.66 1,549.69 1,549.72 7.57%
EPS 54.17 49.59 49.84 51.12 44.40 41.15 42.92 16.73%
DPS 0.00 0.00 0.00 0.00 15.00 0.00 0.00 -
NAPS 3.97 3.79 3.78 3.66 3.53 3.39 3.37 11.50%
Adjusted Per Share Value based on latest NOSH - 68,489
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 1,729.43 1,718.84 1,716.86 1,702.27 1,542.80 1,546.85 1,545.84 7.74%
EPS 54.16 49.57 49.82 51.12 44.31 41.07 42.81 16.92%
DPS 0.00 0.00 0.00 0.00 14.97 0.00 0.00 -
NAPS 3.9695 3.7891 3.7788 3.66 3.5235 3.3838 3.3616 11.68%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.93 2.70 2.75 2.75 2.10 2.00 1.97 -
P/RPS 0.17 0.16 0.16 0.16 0.14 0.13 0.13 19.52%
P/EPS 5.41 5.45 5.52 5.38 4.73 4.86 4.59 11.54%
EY 18.49 18.37 18.12 18.59 21.14 20.57 21.79 -10.34%
DY 0.00 0.00 0.00 0.00 7.14 0.00 0.00 -
P/NAPS 0.74 0.71 0.73 0.75 0.59 0.59 0.58 17.58%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 23/11/10 24/08/10 31/05/10 25/02/10 24/11/09 25/08/09 -
Price 2.98 2.86 2.80 2.55 2.40 2.17 1.85 -
P/RPS 0.17 0.17 0.16 0.15 0.16 0.14 0.12 26.05%
P/EPS 5.50 5.77 5.62 4.99 5.41 5.27 4.31 17.59%
EY 18.18 17.34 17.80 20.05 18.50 18.96 23.20 -14.96%
DY 0.00 0.00 0.00 0.00 6.25 0.00 0.00 -
P/NAPS 0.75 0.75 0.74 0.70 0.68 0.64 0.55 22.90%

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