[HARISON] QoQ Quarter Result on 30-Jun-2004 [#2]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 31.44%
YoY- 34.56%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 198,725 196,218 206,655 203,054 195,926 180,081 186,498 4.32%
PBT 4,800 1,837 4,643 6,267 4,531 1,805 2,659 48.20%
Tax -1,703 -2,643 -1,210 -1,856 -1,175 -1,148 -1,093 34.36%
NP 3,097 -806 3,433 4,411 3,356 657 1,566 57.48%
-
NP to SH 3,097 -806 3,433 4,411 3,356 657 1,566 57.48%
-
Tax Rate 35.48% 143.88% 26.06% 29.62% 25.93% 63.60% 41.11% -
Total Cost 195,628 197,024 203,222 198,643 192,570 179,424 184,932 3.81%
-
Net Worth 158,465 155,135 156,045 154,835 150,689 120,225 145,200 5.99%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 3,593 - - - 3,005 - -
Div Payout % - 0.00% - - - 457.48% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 158,465 155,135 156,045 154,835 150,689 120,225 145,200 5.99%
NOSH 60,252 59,897 60,017 60,013 60,035 60,112 60,000 0.27%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 1.56% -0.41% 1.66% 2.17% 1.71% 0.36% 0.84% -
ROE 1.95% -0.52% 2.20% 2.85% 2.23% 0.55% 1.08% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 329.82 327.59 344.32 338.35 326.35 299.57 310.83 4.02%
EPS 5.14 -1.34 5.72 7.35 5.59 1.09 2.61 57.04%
DPS 0.00 6.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.63 2.59 2.60 2.58 2.51 2.00 2.42 5.69%
Adjusted Per Share Value based on latest NOSH - 60,013
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 290.16 286.50 301.73 296.48 286.07 262.93 272.30 4.32%
EPS 4.52 -1.18 5.01 6.44 4.90 0.96 2.29 57.28%
DPS 0.00 5.25 0.00 0.00 0.00 4.39 0.00 -
NAPS 2.3137 2.2651 2.2784 2.2607 2.2002 1.7554 2.12 5.99%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.30 1.39 1.13 1.16 1.16 1.10 1.12 -
P/RPS 0.39 0.42 0.33 0.34 0.36 0.37 0.36 5.47%
P/EPS 25.29 -103.30 19.76 15.78 20.75 100.65 42.91 -29.68%
EY 3.95 -0.97 5.06 6.34 4.82 0.99 2.33 42.13%
DY 0.00 4.32 0.00 0.00 0.00 4.55 0.00 -
P/NAPS 0.49 0.54 0.43 0.45 0.46 0.55 0.46 4.29%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 02/03/05 26/11/04 26/08/04 28/05/04 27/02/04 21/11/03 -
Price 1.26 1.31 1.16 1.02 1.00 1.17 1.18 -
P/RPS 0.38 0.40 0.34 0.30 0.31 0.39 0.38 0.00%
P/EPS 24.51 -97.35 20.28 13.88 17.89 107.05 45.21 -33.48%
EY 4.08 -1.03 4.93 7.21 5.59 0.93 2.21 50.43%
DY 0.00 4.58 0.00 0.00 0.00 4.27 0.00 -
P/NAPS 0.48 0.51 0.45 0.40 0.40 0.59 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