[HARISON] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 43.71%
YoY- 37.06%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 807,307 545,588 272,347 946,792 707,801 461,916 229,215 130.95%
PBT 27,971 19,041 9,301 25,442 18,702 12,526 5,459 196.32%
Tax -7,555 -5,022 -2,897 -7,383 -6,136 -3,980 -1,583 182.66%
NP 20,416 14,019 6,404 18,059 12,566 8,546 3,876 201.81%
-
NP to SH 20,416 14,019 6,404 18,059 12,566 8,546 3,876 201.81%
-
Tax Rate 27.01% 26.37% 31.15% 29.02% 32.81% 31.77% 29.00% -
Total Cost 786,891 531,569 265,943 928,733 695,235 453,370 225,339 129.64%
-
Net Worth 200,884 203,228 196,231 187,283 181,706 181,334 177,396 8.61%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 4,605 - - - -
Div Payout % - - - 25.50% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 200,884 203,228 196,231 187,283 181,706 181,334 177,396 8.61%
NOSH 64,386 62,724 62,295 61,404 61,387 61,261 60,752 3.93%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 2.53% 2.57% 2.35% 1.91% 1.78% 1.85% 1.69% -
ROE 10.16% 6.90% 3.26% 9.64% 6.92% 4.71% 2.18% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 1,253.85 869.81 437.18 1,541.90 1,153.01 754.01 377.29 122.20%
EPS 32.17 22.35 10.28 29.41 20.47 13.95 6.38 193.18%
DPS 0.00 0.00 0.00 7.50 0.00 0.00 0.00 -
NAPS 3.12 3.24 3.15 3.05 2.96 2.96 2.92 4.50%
Adjusted Per Share Value based on latest NOSH - 61,374
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 1,178.74 796.61 397.65 1,382.40 1,033.45 674.44 334.67 130.96%
EPS 29.81 20.47 9.35 26.37 18.35 12.48 5.66 201.79%
DPS 0.00 0.00 0.00 6.72 0.00 0.00 0.00 -
NAPS 2.9331 2.9673 2.8652 2.7345 2.6531 2.6476 2.5902 8.61%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.53 1.30 1.30 1.36 1.35 1.40 1.21 -
P/RPS 0.12 0.15 0.30 0.09 0.12 0.19 0.32 -47.90%
P/EPS 4.83 5.82 12.65 4.62 6.60 10.04 18.97 -59.72%
EY 20.72 17.19 7.91 21.63 15.16 9.96 5.27 148.48%
DY 0.00 0.00 0.00 5.51 0.00 0.00 0.00 -
P/NAPS 0.49 0.40 0.41 0.45 0.46 0.47 0.41 12.58%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 26/08/08 27/05/08 29/02/08 28/11/07 28/08/07 31/05/07 -
Price 1.20 1.31 1.35 1.21 1.39 1.33 1.27 -
P/RPS 0.10 0.15 0.31 0.08 0.12 0.18 0.34 -55.67%
P/EPS 3.78 5.86 13.13 4.11 6.79 9.53 19.91 -66.86%
EY 26.42 17.06 7.61 24.31 14.73 10.49 5.02 201.65%
DY 0.00 0.00 0.00 6.20 0.00 0.00 0.00 -
P/NAPS 0.38 0.40 0.43 0.40 0.47 0.45 0.43 -7.88%

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