[HARISON] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -69.12%
YoY- 19.95%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 845,204 636,629 417,469 207,899 819,657 625,119 411,343 61.41%
PBT 19,365 15,492 11,172 5,527 17,699 15,225 10,804 47.39%
Tax -6,189 -5,056 -3,564 -1,812 -5,670 -4,905 -3,094 58.55%
NP 13,176 10,436 7,608 3,715 12,029 10,320 7,710 42.80%
-
NP to SH 13,176 10,436 7,608 3,715 12,029 10,320 7,710 42.80%
-
Tax Rate 31.96% 32.64% 31.90% 32.78% 32.04% 32.22% 28.64% -
Total Cost 832,028 626,193 409,861 204,184 807,628 614,799 403,633 61.75%
-
Net Worth 172,716 170,297 169,605 165,783 161,917 163,329 163,142 3.86%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 4,242 - - - 3,625 - 7,510 -31.59%
Div Payout % 32.20% - - - 30.14% - 97.41% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 172,716 170,297 169,605 165,783 161,917 163,329 163,142 3.86%
NOSH 60,602 60,603 60,573 60,504 60,416 60,492 60,423 0.19%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 1.56% 1.64% 1.82% 1.79% 1.47% 1.65% 1.87% -
ROE 7.63% 6.13% 4.49% 2.24% 7.43% 6.32% 4.73% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 1,394.68 1,050.47 689.20 343.61 1,356.67 1,033.38 680.77 61.09%
EPS 21.74 17.22 12.56 6.14 19.91 17.06 12.76 42.51%
DPS 7.00 0.00 0.00 0.00 6.00 0.00 12.43 -31.73%
NAPS 2.85 2.81 2.80 2.74 2.68 2.70 2.70 3.66%
Adjusted Per Share Value based on latest NOSH - 60,504
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 1,234.07 929.53 609.54 303.55 1,196.77 912.73 600.60 61.41%
EPS 19.24 15.24 11.11 5.42 17.56 15.07 11.26 42.78%
DPS 6.19 0.00 0.00 0.00 5.29 0.00 10.97 -31.64%
NAPS 2.5218 2.4865 2.4764 2.4206 2.3641 2.3848 2.382 3.86%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.12 1.08 1.19 1.13 1.17 1.19 1.29 -
P/RPS 0.08 0.10 0.17 0.33 0.09 0.12 0.19 -43.73%
P/EPS 5.15 6.27 9.47 18.40 5.88 6.98 10.11 -36.13%
EY 19.41 15.94 10.55 5.43 17.02 14.34 9.89 56.56%
DY 6.25 0.00 0.00 0.00 5.13 0.00 9.64 -25.03%
P/NAPS 0.39 0.38 0.43 0.41 0.44 0.44 0.48 -12.89%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 29/11/06 29/08/06 30/05/06 28/02/06 21/11/05 25/08/05 -
Price 1.16 1.14 1.02 1.15 1.14 1.16 1.20 -
P/RPS 0.08 0.11 0.15 0.33 0.08 0.11 0.18 -41.67%
P/EPS 5.34 6.62 8.12 18.73 5.73 6.80 9.40 -31.33%
EY 18.74 15.11 12.31 5.34 17.46 14.71 10.63 45.78%
DY 6.03 0.00 0.00 0.00 5.26 0.00 10.36 -30.21%
P/NAPS 0.41 0.41 0.36 0.42 0.43 0.43 0.44 -4.58%

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