[HARISON] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 17.18%
YoY- 34.24%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 529,572 343,074 167,075 656,036 491,658 331,743 161,577 120.48%
PBT 11,168 8,509 3,893 12,719 10,967 7,522 2,989 140.59%
Tax -3,532 -2,439 -1,101 -4,097 -3,609 -2,519 -1,162 109.69%
NP 7,636 6,070 2,792 8,622 7,358 5,003 1,827 159.24%
-
NP to SH 7,636 6,070 2,792 8,622 7,358 5,003 1,827 159.24%
-
Tax Rate 31.63% 28.66% 28.28% 32.21% 32.91% 33.49% 38.88% -
Total Cost 521,936 337,004 164,283 647,414 484,300 326,740 159,750 120.02%
-
Net Worth 145,161 143,352 119,999 141,016 141,038 139,244 135,359 4.76%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 3,000 - - - -
Div Payout % - - - 34.80% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 145,161 143,352 119,999 141,016 141,038 139,244 135,359 4.76%
NOSH 59,984 59,980 59,999 60,006 60,016 59,988 59,901 0.09%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 1.44% 1.77% 1.67% 1.31% 1.50% 1.51% 1.13% -
ROE 5.26% 4.23% 2.33% 6.11% 5.22% 3.59% 1.35% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 882.85 571.98 278.46 1,093.27 819.21 553.02 269.74 120.28%
EPS 12.73 10.12 4.65 14.37 12.26 8.34 3.05 159.00%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.42 2.39 2.00 2.35 2.35 2.3212 2.2597 4.67%
Adjusted Per Share Value based on latest NOSH - 59,952
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 773.22 500.92 243.94 957.87 717.86 484.37 235.92 120.48%
EPS 11.15 8.86 4.08 12.59 10.74 7.30 2.67 159.09%
DPS 0.00 0.00 0.00 4.38 0.00 0.00 0.00 -
NAPS 2.1195 2.0931 1.7521 2.059 2.0593 2.0331 1.9764 4.76%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.12 1.02 0.95 1.00 1.05 1.20 1.40 -
P/RPS 0.13 0.18 0.34 0.09 0.13 0.22 0.52 -60.28%
P/EPS 8.80 10.08 20.42 6.96 8.56 14.39 45.90 -66.71%
EY 11.37 9.92 4.90 14.37 11.68 6.95 2.18 200.44%
DY 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.43 0.48 0.43 0.45 0.52 0.62 -18.02%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 29/08/03 30/05/03 28/02/03 20/11/02 26/08/02 28/05/02 -
Price 1.18 1.12 0.97 0.99 1.02 1.13 1.26 -
P/RPS 0.13 0.20 0.35 0.09 0.12 0.20 0.47 -57.51%
P/EPS 9.27 11.07 20.85 6.89 8.32 13.55 41.31 -63.03%
EY 10.79 9.04 4.80 14.51 12.02 7.38 2.42 170.65%
DY 0.00 0.00 0.00 5.05 0.00 0.00 0.00 -
P/NAPS 0.49 0.47 0.49 0.42 0.43 0.49 0.56 -8.50%

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