[HARISON] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -5.38%
YoY- 25.74%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 301,556 294,983 296,464 291,467 262,080 265,202 264,942 8.98%
PBT 15,031 11,745 11,344 11,773 10,724 9,244 9,620 34.54%
Tax -3,405 -3,342 -3,035 -3,020 -1,473 -2,808 -1,920 46.36%
NP 11,626 8,403 8,309 8,753 9,251 6,436 7,700 31.51%
-
NP to SH 11,626 8,403 8,309 8,753 9,251 6,436 7,700 31.51%
-
Tax Rate 22.65% 28.45% 26.75% 25.65% 13.74% 30.38% 19.96% -
Total Cost 289,930 286,580 288,155 282,714 252,829 258,766 257,242 8.27%
-
Net Worth 271,779 259,554 258,928 250,672 205,075 231,614 230,248 11.65%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - 10,253 - - -
Div Payout % - - - - 110.84% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 271,779 259,554 258,928 250,672 205,075 231,614 230,248 11.65%
NOSH 68,458 68,484 68,499 68,489 68,358 68,322 68,322 0.13%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 3.86% 2.85% 2.80% 3.00% 3.53% 2.43% 2.91% -
ROE 4.28% 3.24% 3.21% 3.49% 4.51% 2.78% 3.34% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 440.50 430.73 432.80 425.56 383.39 388.16 387.78 8.84%
EPS 16.98 12.27 12.13 12.78 13.53 9.42 11.27 31.32%
DPS 0.00 0.00 0.00 0.00 15.00 0.00 0.00 -
NAPS 3.97 3.79 3.78 3.66 3.00 3.39 3.37 11.50%
Adjusted Per Share Value based on latest NOSH - 68,489
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 440.30 430.70 432.86 425.57 382.66 387.22 386.84 8.98%
EPS 16.97 12.27 12.13 12.78 13.51 9.40 11.24 31.50%
DPS 0.00 0.00 0.00 0.00 14.97 0.00 0.00 -
NAPS 3.9682 3.7897 3.7806 3.66 2.9943 3.3818 3.3618 11.65%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.93 2.70 2.75 2.75 2.10 2.00 1.97 -
P/RPS 0.67 0.63 0.64 0.65 0.55 0.52 0.51 19.89%
P/EPS 17.25 22.00 22.67 21.52 15.52 21.23 17.48 -0.87%
EY 5.80 4.54 4.41 4.65 6.44 4.71 5.72 0.92%
DY 0.00 0.00 0.00 0.00 7.14 0.00 0.00 -
P/NAPS 0.74 0.71 0.73 0.75 0.70 0.59 0.58 17.58%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 23/11/10 24/08/10 31/05/10 25/02/10 24/11/09 25/08/09 -
Price 2.98 2.86 2.80 2.55 2.40 2.17 1.85 -
P/RPS 0.68 0.66 0.65 0.60 0.63 0.56 0.48 26.05%
P/EPS 17.55 23.31 23.08 19.95 17.73 23.04 16.42 4.52%
EY 5.70 4.29 4.33 5.01 5.64 4.34 6.09 -4.30%
DY 0.00 0.00 0.00 0.00 6.25 0.00 0.00 -
P/NAPS 0.75 0.75 0.74 0.70 0.80 0.64 0.55 22.90%

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