[HARISON] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 47.04%
YoY- 20.41%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 545,588 272,347 946,792 707,801 461,916 229,215 845,204 -25.32%
PBT 19,041 9,301 25,442 18,702 12,526 5,459 19,365 -1.11%
Tax -5,022 -2,897 -7,383 -6,136 -3,980 -1,583 -6,189 -13.01%
NP 14,019 6,404 18,059 12,566 8,546 3,876 13,176 4.22%
-
NP to SH 14,019 6,404 18,059 12,566 8,546 3,876 13,176 4.22%
-
Tax Rate 26.37% 31.15% 29.02% 32.81% 31.77% 29.00% 31.96% -
Total Cost 531,569 265,943 928,733 695,235 453,370 225,339 832,028 -25.84%
-
Net Worth 203,228 196,231 187,283 181,706 181,334 177,396 172,716 11.46%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 4,605 - - - 4,242 -
Div Payout % - - 25.50% - - - 32.20% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 203,228 196,231 187,283 181,706 181,334 177,396 172,716 11.46%
NOSH 62,724 62,295 61,404 61,387 61,261 60,752 60,602 2.32%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 2.57% 2.35% 1.91% 1.78% 1.85% 1.69% 1.56% -
ROE 6.90% 3.26% 9.64% 6.92% 4.71% 2.18% 7.63% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 869.81 437.18 1,541.90 1,153.01 754.01 377.29 1,394.68 -27.02%
EPS 22.35 10.28 29.41 20.47 13.95 6.38 21.74 1.86%
DPS 0.00 0.00 7.50 0.00 0.00 0.00 7.00 -
NAPS 3.24 3.15 3.05 2.96 2.96 2.92 2.85 8.93%
Adjusted Per Share Value based on latest NOSH - 61,374
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 796.61 397.65 1,382.40 1,033.45 674.44 334.67 1,234.07 -25.32%
EPS 20.47 9.35 26.37 18.35 12.48 5.66 19.24 4.22%
DPS 0.00 0.00 6.72 0.00 0.00 0.00 6.19 -
NAPS 2.9673 2.8652 2.7345 2.6531 2.6476 2.5902 2.5218 11.46%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.30 1.30 1.36 1.35 1.40 1.21 1.12 -
P/RPS 0.15 0.30 0.09 0.12 0.19 0.32 0.08 52.11%
P/EPS 5.82 12.65 4.62 6.60 10.04 18.97 5.15 8.50%
EY 17.19 7.91 21.63 15.16 9.96 5.27 19.41 -7.78%
DY 0.00 0.00 5.51 0.00 0.00 0.00 6.25 -
P/NAPS 0.40 0.41 0.45 0.46 0.47 0.41 0.39 1.70%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 27/05/08 29/02/08 28/11/07 28/08/07 31/05/07 28/02/07 -
Price 1.31 1.35 1.21 1.39 1.33 1.27 1.16 -
P/RPS 0.15 0.31 0.08 0.12 0.18 0.34 0.08 52.11%
P/EPS 5.86 13.13 4.11 6.79 9.53 19.91 5.34 6.39%
EY 17.06 7.61 24.31 14.73 10.49 5.02 18.74 -6.07%
DY 0.00 0.00 6.20 0.00 0.00 0.00 6.03 -
P/NAPS 0.40 0.43 0.40 0.47 0.45 0.43 0.41 -1.63%

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