[HARISON] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -77.0%
YoY- -2.52%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 1,266,201 951,499 643,469 320,798 1,184,470 882,914 587,931 66.53%
PBT 47,018 34,666 23,837 11,733 49,893 34,862 23,117 60.32%
Tax -11,215 -9,066 -6,573 -3,201 -12,802 -9,397 -6,055 50.65%
NP 35,803 25,600 17,264 8,532 37,091 25,465 17,062 63.68%
-
NP to SH 35,803 25,600 17,264 8,532 37,091 25,465 17,062 63.68%
-
Tax Rate 23.85% 26.15% 27.57% 27.28% 25.66% 26.95% 26.19% -
Total Cost 1,230,398 925,899 626,205 312,266 1,147,379 857,449 570,869 66.62%
-
Net Worth 271,825 286,270 288,304 280,063 271,868 259,511 258,805 3.31%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - 34,242 - - - - - -
Div Payout % - 133.76% - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 271,825 286,270 288,304 280,063 271,868 259,511 258,805 3.31%
NOSH 68,469 68,485 68,480 68,475 68,480 68,472 68,467 0.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 2.83% 2.69% 2.68% 2.66% 3.13% 2.88% 2.90% -
ROE 13.17% 8.94% 5.99% 3.05% 13.64% 9.81% 6.59% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 1,849.28 1,389.34 939.63 468.49 1,729.64 1,289.44 858.71 66.53%
EPS 52.29 37.38 25.21 12.46 54.17 37.19 24.92 63.67%
DPS 0.00 50.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.97 4.18 4.21 4.09 3.97 3.79 3.78 3.31%
Adjusted Per Share Value based on latest NOSH - 68,475
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 1,848.77 1,389.27 939.52 468.39 1,729.43 1,289.13 858.43 66.53%
EPS 52.28 37.38 25.21 12.46 54.16 37.18 24.91 63.70%
DPS 0.00 50.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.9689 4.1798 4.2095 4.0892 3.9695 3.7891 3.7788 3.31%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 3.47 3.05 3.88 3.35 2.93 2.70 2.75 -
P/RPS 0.19 0.22 0.41 0.72 0.17 0.21 0.32 -29.28%
P/EPS 6.64 8.16 15.39 26.89 5.41 7.26 11.04 -28.68%
EY 15.07 12.26 6.50 3.72 18.49 13.77 9.06 40.25%
DY 0.00 16.39 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.73 0.92 0.82 0.74 0.71 0.73 12.37%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 22/11/11 22/08/11 24/05/11 28/02/11 23/11/10 24/08/10 -
Price 3.21 3.38 3.29 3.93 2.98 2.86 2.80 -
P/RPS 0.17 0.24 0.35 0.84 0.17 0.22 0.33 -35.65%
P/EPS 6.14 9.04 13.05 31.54 5.50 7.69 11.24 -33.10%
EY 16.29 11.06 7.66 3.17 18.18 13.00 8.90 49.46%
DY 0.00 14.79 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.81 0.78 0.96 0.75 0.75 0.74 6.19%

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