[HARISON] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -13.92%
YoY- 42.15%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 273,241 272,347 238,991 245,885 232,701 229,215 208,575 19.74%
PBT 9,740 9,301 6,740 6,176 7,067 5,459 3,873 85.03%
Tax -2,125 -2,897 -1,247 -2,156 -2,397 -1,583 -1,133 52.14%
NP 7,615 6,404 5,493 4,020 4,670 3,876 2,740 97.79%
-
NP to SH 7,615 6,404 5,493 4,020 4,670 3,876 2,740 97.79%
-
Tax Rate 21.82% 31.15% 18.50% 34.91% 33.92% 29.00% 29.25% -
Total Cost 265,626 265,943 233,498 241,865 228,031 225,339 205,835 18.55%
-
Net Worth 203,233 196,231 187,191 181,667 181,169 177,396 121,189 41.19%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 4,603 - - - 4,241 -
Div Payout % - - 83.80% - - - 154.80% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 203,233 196,231 187,191 181,667 181,169 177,396 121,189 41.19%
NOSH 62,726 62,295 61,374 61,374 61,205 60,752 60,594 2.33%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 2.79% 2.35% 2.30% 1.63% 2.01% 1.69% 1.31% -
ROE 3.75% 3.26% 2.93% 2.21% 2.58% 2.18% 2.26% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 435.61 437.18 389.40 400.63 380.19 377.29 344.21 17.01%
EPS 12.14 10.28 8.95 6.55 7.63 6.38 4.52 93.33%
DPS 0.00 0.00 7.50 0.00 0.00 0.00 7.00 -
NAPS 3.24 3.15 3.05 2.96 2.96 2.92 2.00 37.97%
Adjusted Per Share Value based on latest NOSH - 61,374
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 398.96 397.65 348.95 359.01 339.76 334.67 304.54 19.74%
EPS 11.12 9.35 8.02 5.87 6.82 5.66 4.00 97.83%
DPS 0.00 0.00 6.72 0.00 0.00 0.00 6.19 -
NAPS 2.9674 2.8652 2.7332 2.6525 2.6452 2.5902 1.7695 41.19%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.30 1.30 1.36 1.35 1.40 1.21 1.12 -
P/RPS 0.30 0.30 0.35 0.34 0.37 0.32 0.33 -6.16%
P/EPS 10.71 12.65 15.20 20.61 18.35 18.97 24.77 -42.84%
EY 9.34 7.91 6.58 4.85 5.45 5.27 4.04 74.93%
DY 0.00 0.00 5.51 0.00 0.00 0.00 6.25 -
P/NAPS 0.40 0.41 0.45 0.46 0.47 0.41 0.56 -20.11%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 27/05/08 29/02/08 28/11/07 28/08/07 31/05/07 28/02/07 -
Price 1.31 1.35 1.21 1.39 1.33 1.27 1.16 -
P/RPS 0.30 0.31 0.31 0.35 0.35 0.34 0.34 -8.01%
P/EPS 10.79 13.13 13.52 21.22 17.43 19.91 25.65 -43.88%
EY 9.27 7.61 7.40 4.71 5.74 5.02 3.90 78.19%
DY 0.00 0.00 6.20 0.00 0.00 0.00 6.03 -
P/NAPS 0.40 0.43 0.40 0.47 0.45 0.43 0.58 -21.95%

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