[HARISON] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 38.36%
YoY- 25.67%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 308,030 322,671 320,798 301,556 294,983 296,464 291,467 3.74%
PBT 10,829 12,104 11,733 15,031 11,745 11,344 11,773 -5.41%
Tax -2,493 -3,372 -3,201 -3,405 -3,342 -3,035 -3,020 -11.99%
NP 8,336 8,732 8,532 11,626 8,403 8,309 8,753 -3.19%
-
NP to SH 8,336 8,732 8,532 11,626 8,403 8,309 8,753 -3.19%
-
Tax Rate 23.02% 27.86% 27.28% 22.65% 28.45% 26.75% 25.65% -
Total Cost 299,694 313,939 312,266 289,930 286,580 288,155 282,714 3.96%
-
Net Worth 286,314 288,327 280,063 271,779 259,554 258,928 250,672 9.25%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 34,248 - - - - - - -
Div Payout % 410.85% - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 286,314 288,327 280,063 271,779 259,554 258,928 250,672 9.25%
NOSH 68,496 68,486 68,475 68,458 68,484 68,499 68,489 0.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 2.71% 2.71% 2.66% 3.86% 2.85% 2.80% 3.00% -
ROE 2.91% 3.03% 3.05% 4.28% 3.24% 3.21% 3.49% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 449.70 471.15 468.49 440.50 430.73 432.80 425.56 3.74%
EPS 12.17 12.75 12.46 16.98 12.27 12.13 12.78 -3.20%
DPS 50.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.18 4.21 4.09 3.97 3.79 3.78 3.66 9.25%
Adjusted Per Share Value based on latest NOSH - 68,458
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 449.75 471.13 468.39 440.30 430.70 432.86 425.57 3.74%
EPS 12.17 12.75 12.46 16.97 12.27 12.13 12.78 -3.20%
DPS 50.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.1804 4.2098 4.0892 3.9682 3.7897 3.7806 3.66 9.25%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 3.05 3.88 3.35 2.93 2.70 2.75 2.75 -
P/RPS 0.68 0.82 0.72 0.67 0.63 0.64 0.65 3.05%
P/EPS 25.06 30.43 26.89 17.25 22.00 22.67 21.52 10.67%
EY 3.99 3.29 3.72 5.80 4.54 4.41 4.65 -9.69%
DY 16.39 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.92 0.82 0.74 0.71 0.73 0.75 -1.78%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 22/08/11 24/05/11 28/02/11 23/11/10 24/08/10 31/05/10 -
Price 3.38 3.29 3.93 2.98 2.86 2.80 2.55 -
P/RPS 0.75 0.70 0.84 0.68 0.66 0.65 0.60 16.02%
P/EPS 27.77 25.80 31.54 17.55 23.31 23.08 19.95 24.64%
EY 3.60 3.88 3.17 5.70 4.29 4.33 5.01 -19.75%
DY 14.79 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.78 0.96 0.75 0.75 0.74 0.70 10.20%

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