[HARISON] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -27.36%
YoY- 8.35%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 232,701 229,215 208,575 219,160 209,570 207,899 194,538 12.72%
PBT 7,067 5,459 3,873 4,320 5,645 5,527 2,474 101.70%
Tax -2,397 -1,583 -1,133 -1,492 -1,752 -1,812 -765 114.57%
NP 4,670 3,876 2,740 2,828 3,893 3,715 1,709 95.81%
-
NP to SH 4,670 3,876 2,740 2,828 3,893 3,715 1,709 95.81%
-
Tax Rate 33.92% 29.00% 29.25% 34.54% 31.04% 32.78% 30.92% -
Total Cost 228,031 225,339 205,835 216,332 205,677 204,184 192,829 11.86%
-
Net Worth 181,169 177,396 121,189 170,164 169,788 165,783 161,841 7.83%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 4,241 - - - - -
Div Payout % - - 154.80% - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 181,169 177,396 121,189 170,164 169,788 165,783 161,841 7.83%
NOSH 61,205 60,752 60,594 60,556 60,638 60,504 60,388 0.90%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 2.01% 1.69% 1.31% 1.29% 1.86% 1.79% 0.88% -
ROE 2.58% 2.18% 2.26% 1.66% 2.29% 2.24% 1.06% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 380.19 377.29 344.21 361.91 345.60 343.61 322.14 11.71%
EPS 7.63 6.38 4.52 4.67 6.42 6.14 2.83 94.06%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 0.00 -
NAPS 2.96 2.92 2.00 2.81 2.80 2.74 2.68 6.86%
Adjusted Per Share Value based on latest NOSH - 60,556
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 339.76 334.67 304.54 319.99 305.99 303.55 284.04 12.72%
EPS 6.82 5.66 4.00 4.13 5.68 5.42 2.50 95.59%
DPS 0.00 0.00 6.19 0.00 0.00 0.00 0.00 -
NAPS 2.6452 2.5902 1.7695 2.4846 2.4791 2.4206 2.363 7.83%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.40 1.21 1.12 1.08 1.19 1.13 1.17 -
P/RPS 0.37 0.32 0.33 0.30 0.34 0.33 0.36 1.84%
P/EPS 18.35 18.97 24.77 23.13 18.54 18.40 41.34 -41.89%
EY 5.45 5.27 4.04 4.32 5.39 5.43 2.42 72.06%
DY 0.00 0.00 6.25 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.41 0.56 0.38 0.43 0.41 0.44 4.50%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 31/05/07 28/02/07 29/11/06 29/08/06 30/05/06 28/02/06 -
Price 1.33 1.27 1.16 1.14 1.02 1.15 1.14 -
P/RPS 0.35 0.34 0.34 0.31 0.30 0.33 0.35 0.00%
P/EPS 17.43 19.91 25.65 24.41 15.89 18.73 40.28 -42.87%
EY 5.74 5.02 3.90 4.10 6.29 5.34 2.48 75.24%
DY 0.00 0.00 6.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.43 0.58 0.41 0.36 0.42 0.43 3.08%

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