[HARISON] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 110.62%
YoY- 4.58%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 291,467 1,056,648 794,568 529,366 264,424 1,051,880 807,307 -49.32%
PBT 11,773 39,532 28,808 19,564 9,944 32,085 27,971 -43.86%
Tax -3,020 -9,184 -7,711 -4,903 -2,983 -9,117 -7,555 -45.76%
NP 8,753 30,348 21,097 14,661 6,961 22,968 20,416 -43.17%
-
NP to SH 8,753 30,348 21,097 14,661 6,961 22,968 20,416 -43.17%
-
Tax Rate 25.65% 23.23% 26.77% 25.06% 30.00% 28.42% 27.01% -
Total Cost 282,714 1,026,300 773,471 514,705 257,463 1,028,912 786,891 -49.49%
-
Net Worth 250,672 241,318 231,752 230,230 222,479 203,423 200,884 15.92%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 10,254 - - - - - -
Div Payout % - 33.79% - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 250,672 241,318 231,752 230,230 222,479 203,423 200,884 15.92%
NOSH 68,489 68,362 68,363 68,317 68,245 64,374 64,386 4.20%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 3.00% 2.87% 2.66% 2.77% 2.63% 2.18% 2.53% -
ROE 3.49% 12.58% 9.10% 6.37% 3.13% 11.29% 10.16% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 425.56 1,545.66 1,162.27 774.86 387.46 1,634.00 1,253.85 -51.37%
EPS 12.78 44.40 30.86 21.46 10.20 36.14 32.17 -45.98%
DPS 0.00 15.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.66 3.53 3.39 3.37 3.26 3.16 3.12 11.23%
Adjusted Per Share Value based on latest NOSH - 68,322
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 425.57 1,542.80 1,160.14 772.92 386.08 1,535.84 1,178.74 -49.32%
EPS 12.78 44.31 30.80 21.41 10.16 33.54 29.81 -43.17%
DPS 0.00 14.97 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.66 3.5235 3.3838 3.3616 3.2484 2.9702 2.9331 15.92%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 2.75 2.10 2.00 1.97 1.38 1.31 1.53 -
P/RPS 0.65 0.14 0.17 0.25 0.36 0.08 0.12 208.74%
P/EPS 21.52 4.73 6.48 9.18 13.53 3.67 4.83 171.01%
EY 4.65 21.14 15.43 10.89 7.39 27.24 20.72 -63.10%
DY 0.00 7.14 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.59 0.59 0.58 0.42 0.41 0.49 32.84%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/05/10 25/02/10 24/11/09 25/08/09 22/05/09 26/02/09 26/11/08 -
Price 2.55 2.40 2.17 1.85 1.75 1.35 1.20 -
P/RPS 0.60 0.16 0.19 0.24 0.45 0.08 0.10 230.55%
P/EPS 19.95 5.41 7.03 8.62 17.16 3.78 3.78 203.44%
EY 5.01 18.50 14.22 11.60 5.83 26.43 26.42 -67.02%
DY 0.00 6.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.68 0.64 0.55 0.54 0.43 0.38 50.32%

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