[HARISON] QoQ Quarter Result on 30-Jun-2002 [#2]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
26-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 73.84%
YoY- 36.19%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 167,075 164,378 159,915 170,166 161,577 158,070 160,448 2.73%
PBT 3,893 1,752 3,445 4,533 2,989 1,632 3,022 18.41%
Tax -1,101 -488 -1,090 -1,357 -1,162 -1,369 -1,082 1.16%
NP 2,792 1,264 2,355 3,176 1,827 263 1,940 27.49%
-
NP to SH 2,792 1,264 2,355 3,176 1,827 263 1,940 27.49%
-
Tax Rate 28.28% 27.85% 31.64% 29.94% 38.88% 83.88% 35.80% -
Total Cost 164,283 163,114 157,560 166,990 159,750 157,807 158,508 2.41%
-
Net Worth 119,999 142,165 140,820 139,359 135,359 133,030 134,064 -7.12%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 2,997 - - - - - -
Div Payout % - 237.15% - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 119,999 142,165 140,820 139,359 135,359 133,030 134,064 -7.12%
NOSH 59,999 59,952 59,923 60,037 59,901 59,772 60,061 -0.06%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 1.67% 0.77% 1.47% 1.87% 1.13% 0.17% 1.21% -
ROE 2.33% 0.89% 1.67% 2.28% 1.35% 0.20% 1.45% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 278.46 274.18 266.86 283.43 269.74 264.45 267.14 2.80%
EPS 4.65 2.11 3.93 5.29 3.05 0.44 3.23 27.52%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.3713 2.35 2.3212 2.2597 2.2256 2.2321 -7.06%
Adjusted Per Share Value based on latest NOSH - 60,037
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 243.94 240.01 233.49 248.46 235.92 230.80 234.27 2.73%
EPS 4.08 1.85 3.44 4.64 2.67 0.38 2.83 27.64%
DPS 0.00 4.38 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7521 2.0757 2.0561 2.0348 1.9764 1.9424 1.9575 -7.13%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 0.95 1.00 1.05 1.20 1.40 1.17 1.04 -
P/RPS 0.34 0.36 0.39 0.42 0.52 0.44 0.39 -8.74%
P/EPS 20.42 47.43 26.72 22.68 45.90 265.91 32.20 -26.20%
EY 4.90 2.11 3.74 4.41 2.18 0.38 3.11 35.43%
DY 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.42 0.45 0.52 0.62 0.53 0.47 1.41%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 28/02/03 20/11/02 26/08/02 28/05/02 27/02/02 29/11/01 -
Price 0.97 0.99 1.02 1.13 1.26 1.21 1.15 -
P/RPS 0.35 0.36 0.38 0.40 0.47 0.46 0.43 -12.83%
P/EPS 20.85 46.96 25.95 21.36 41.31 275.00 35.60 -30.02%
EY 4.80 2.13 3.85 4.68 2.42 0.36 2.81 42.94%
DY 0.00 5.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.42 0.43 0.49 0.56 0.54 0.52 -3.88%

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