[HARISON] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -67.62%
YoY- 52.82%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 709,663 529,572 343,074 167,075 656,036 491,658 331,743 65.79%
PBT 12,973 11,168 8,509 3,893 12,719 10,967 7,522 43.67%
Tax -4,680 -3,532 -2,439 -1,101 -4,097 -3,609 -2,519 50.95%
NP 8,293 7,636 6,070 2,792 8,622 7,358 5,003 39.93%
-
NP to SH 8,293 7,636 6,070 2,792 8,622 7,358 5,003 39.93%
-
Tax Rate 36.07% 31.63% 28.66% 28.28% 32.21% 32.91% 33.49% -
Total Cost 701,370 521,936 337,004 164,283 647,414 484,300 326,740 66.17%
-
Net Worth 146,400 145,161 143,352 119,999 141,016 141,038 139,244 3.38%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 3,000 - - - 3,000 - - -
Div Payout % 36.18% - - - 34.80% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 146,400 145,161 143,352 119,999 141,016 141,038 139,244 3.38%
NOSH 60,000 59,984 59,980 59,999 60,006 60,016 59,988 0.01%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 1.17% 1.44% 1.77% 1.67% 1.31% 1.50% 1.51% -
ROE 5.66% 5.26% 4.23% 2.33% 6.11% 5.22% 3.59% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 1,182.77 882.85 571.98 278.46 1,093.27 819.21 553.02 65.76%
EPS 13.82 12.73 10.12 4.65 14.37 12.26 8.34 39.90%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.44 2.42 2.39 2.00 2.35 2.35 2.3212 3.37%
Adjusted Per Share Value based on latest NOSH - 59,999
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 1,036.17 773.22 500.92 243.94 957.87 717.86 484.37 65.79%
EPS 12.11 11.15 8.86 4.08 12.59 10.74 7.30 40.00%
DPS 4.38 0.00 0.00 0.00 4.38 0.00 0.00 -
NAPS 2.1376 2.1195 2.0931 1.7521 2.059 2.0593 2.0331 3.38%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.10 1.12 1.02 0.95 1.00 1.05 1.20 -
P/RPS 0.09 0.13 0.18 0.34 0.09 0.13 0.22 -44.80%
P/EPS 7.96 8.80 10.08 20.42 6.96 8.56 14.39 -32.54%
EY 12.57 11.37 9.92 4.90 14.37 11.68 6.95 48.28%
DY 4.55 0.00 0.00 0.00 5.00 0.00 0.00 -
P/NAPS 0.45 0.46 0.43 0.48 0.43 0.45 0.52 -9.16%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 21/11/03 29/08/03 30/05/03 28/02/03 20/11/02 26/08/02 -
Price 1.17 1.18 1.12 0.97 0.99 1.02 1.13 -
P/RPS 0.10 0.13 0.20 0.35 0.09 0.12 0.20 -36.92%
P/EPS 8.46 9.27 11.07 20.85 6.89 8.32 13.55 -26.88%
EY 11.81 10.79 9.04 4.80 14.51 12.02 7.38 36.69%
DY 4.27 0.00 0.00 0.00 5.05 0.00 0.00 -
P/NAPS 0.48 0.49 0.47 0.49 0.42 0.43 0.49 -1.36%

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