[HARISON] QoQ Cumulative Quarter Result on 31-Dec-2001 [#4]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 4.27%
YoY- -22.51%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 491,658 331,743 161,577 633,492 475,422 314,974 153,091 117.52%
PBT 10,967 7,522 2,989 11,143 9,511 6,489 2,968 138.82%
Tax -3,609 -2,519 -1,162 -4,720 -3,351 -2,269 -1,080 123.35%
NP 7,358 5,003 1,827 6,423 6,160 4,220 1,888 147.44%
-
NP to SH 7,358 5,003 1,827 6,423 6,160 4,220 1,888 147.44%
-
Tax Rate 32.91% 33.49% 38.88% 42.36% 35.23% 34.97% 36.39% -
Total Cost 484,300 326,740 159,750 627,069 469,262 310,754 151,203 117.13%
-
Net Worth 141,038 139,244 135,359 133,473 133,882 133,083 130,206 5.46%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 141,038 139,244 135,359 133,473 133,882 133,083 130,206 5.46%
NOSH 60,016 59,988 59,901 59,971 59,980 60,028 59,936 0.08%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 1.50% 1.51% 1.13% 1.01% 1.30% 1.34% 1.23% -
ROE 5.22% 3.59% 1.35% 4.81% 4.60% 3.17% 1.45% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 819.21 553.02 269.74 1,056.31 792.63 524.71 255.42 117.32%
EPS 12.26 8.34 3.05 10.71 10.27 7.03 3.15 147.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.35 2.3212 2.2597 2.2256 2.2321 2.217 2.1724 5.37%
Adjusted Per Share Value based on latest NOSH - 59,772
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 717.86 484.37 235.92 924.95 694.16 459.89 223.53 117.51%
EPS 10.74 7.30 2.67 9.38 8.99 6.16 2.76 147.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0593 2.0331 1.9764 1.9488 1.9548 1.9431 1.9011 5.46%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 1.05 1.20 1.40 1.17 1.04 1.15 1.26 -
P/RPS 0.13 0.22 0.52 0.11 0.13 0.22 0.49 -58.67%
P/EPS 8.56 14.39 45.90 10.92 10.13 16.36 40.00 -64.18%
EY 11.68 6.95 2.18 9.15 9.88 6.11 2.50 179.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.52 0.62 0.53 0.47 0.52 0.58 -15.55%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 20/11/02 26/08/02 28/05/02 27/02/02 29/11/01 29/08/01 02/07/01 -
Price 1.02 1.13 1.26 1.21 1.15 1.24 1.10 -
P/RPS 0.12 0.20 0.47 0.11 0.15 0.24 0.43 -57.26%
P/EPS 8.32 13.55 41.31 11.30 11.20 17.64 34.92 -61.53%
EY 12.02 7.38 2.42 8.85 8.93 5.67 2.86 160.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.49 0.56 0.54 0.52 0.56 0.51 -10.74%

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