[HARISON] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
21-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 33.85%
YoY- -7.86%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 417,469 207,899 819,657 625,119 411,343 198,725 801,853 -35.36%
PBT 11,172 5,527 17,699 15,225 10,804 4,800 17,278 -25.28%
Tax -3,564 -1,812 -5,670 -4,905 -3,094 -1,703 -6,884 -35.60%
NP 7,608 3,715 12,029 10,320 7,710 3,097 10,394 -18.82%
-
NP to SH 7,608 3,715 12,029 10,320 7,710 3,097 10,394 -18.82%
-
Tax Rate 31.90% 32.78% 32.04% 32.22% 28.64% 35.48% 39.84% -
Total Cost 409,861 204,184 807,628 614,799 403,633 195,628 791,459 -35.59%
-
Net Worth 169,605 165,783 161,917 163,329 163,142 158,465 152,471 7.37%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 3,625 - 7,510 - 3,601 -
Div Payout % - - 30.14% - 97.41% - 34.65% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 169,605 165,783 161,917 163,329 163,142 158,465 152,471 7.37%
NOSH 60,573 60,504 60,416 60,492 60,423 60,252 60,028 0.60%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 1.82% 1.79% 1.47% 1.65% 1.87% 1.56% 1.30% -
ROE 4.49% 2.24% 7.43% 6.32% 4.73% 1.95% 6.82% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 689.20 343.61 1,356.67 1,033.38 680.77 329.82 1,335.79 -35.74%
EPS 12.56 6.14 19.91 17.06 12.76 5.14 17.32 -19.33%
DPS 0.00 0.00 6.00 0.00 12.43 0.00 6.00 -
NAPS 2.80 2.74 2.68 2.70 2.70 2.63 2.54 6.73%
Adjusted Per Share Value based on latest NOSH - 60,416
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 609.54 303.55 1,196.77 912.73 600.60 290.16 1,170.78 -35.36%
EPS 11.11 5.42 17.56 15.07 11.26 4.52 15.18 -18.83%
DPS 0.00 0.00 5.29 0.00 10.97 0.00 5.26 -
NAPS 2.4764 2.4206 2.3641 2.3848 2.382 2.3137 2.2262 7.37%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.19 1.13 1.17 1.19 1.29 1.30 1.39 -
P/RPS 0.17 0.33 0.09 0.12 0.19 0.39 0.10 42.57%
P/EPS 9.47 18.40 5.88 6.98 10.11 25.29 8.03 11.65%
EY 10.55 5.43 17.02 14.34 9.89 3.95 12.46 -10.52%
DY 0.00 0.00 5.13 0.00 9.64 0.00 4.32 -
P/NAPS 0.43 0.41 0.44 0.44 0.48 0.49 0.55 -15.17%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 30/05/06 28/02/06 21/11/05 25/08/05 30/05/05 02/03/05 -
Price 1.02 1.15 1.14 1.16 1.20 1.26 1.31 -
P/RPS 0.15 0.33 0.08 0.11 0.18 0.38 0.10 31.13%
P/EPS 8.12 18.73 5.73 6.80 9.40 24.51 7.57 4.80%
EY 12.31 5.34 17.46 14.71 10.63 4.08 13.22 -4.65%
DY 0.00 0.00 5.26 0.00 10.36 0.00 4.58 -
P/NAPS 0.36 0.42 0.43 0.43 0.44 0.48 0.52 -21.79%

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