[HARISON] QoQ TTM Result on 30-Sep-2001 [#3]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
29-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -10.22%
YoY- -27.01%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 650,261 641,978 633,492 624,960 612,906 601,879 575,963 8.44%
PBT 12,176 11,164 11,143 12,291 13,364 13,550 12,752 -3.04%
Tax -4,970 -4,802 -4,720 -4,313 -4,478 -4,515 -4,463 7.45%
NP 7,206 6,362 6,423 7,978 8,886 9,035 8,289 -8.93%
-
NP to SH 7,206 6,362 6,423 7,978 8,886 9,035 8,289 -8.93%
-
Tax Rate 40.82% 43.01% 42.36% 35.09% 33.51% 33.32% 35.00% -
Total Cost 643,055 635,616 627,069 616,982 604,020 592,844 567,674 8.69%
-
Net Worth 139,359 135,359 133,030 134,064 132,906 130,206 129,684 4.92%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 139,359 135,359 133,030 134,064 132,906 130,206 129,684 4.92%
NOSH 60,037 59,901 59,772 60,061 59,948 59,936 60,600 -0.62%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 1.11% 0.99% 1.01% 1.28% 1.45% 1.50% 1.44% -
ROE 5.17% 4.70% 4.83% 5.95% 6.69% 6.94% 6.39% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 1,083.09 1,071.72 1,059.83 1,040.53 1,022.39 1,004.19 950.43 9.12%
EPS 12.00 10.62 10.75 13.28 14.82 15.07 13.68 -8.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3212 2.2597 2.2256 2.2321 2.217 2.1724 2.14 5.58%
Adjusted Per Share Value based on latest NOSH - 60,061
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 949.44 937.34 924.95 912.50 894.90 878.80 840.96 8.44%
EPS 10.52 9.29 9.38 11.65 12.97 13.19 12.10 -8.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0348 1.9764 1.9424 1.9575 1.9405 1.9011 1.8935 4.92%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 -
Price 1.20 1.40 1.17 1.04 1.15 1.26 1.61 -
P/RPS 0.11 0.13 0.11 0.10 0.11 0.13 0.17 -25.24%
P/EPS 10.00 13.18 10.89 7.83 7.76 8.36 11.77 -10.32%
EY 10.00 7.59 9.18 12.77 12.89 11.96 8.50 11.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.62 0.53 0.47 0.52 0.58 0.75 -21.71%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 26/08/02 28/05/02 27/02/02 29/11/01 29/08/01 02/07/01 03/04/01 -
Price 1.13 1.26 1.21 1.15 1.24 1.10 1.21 -
P/RPS 0.10 0.12 0.11 0.11 0.12 0.11 0.13 -16.08%
P/EPS 9.41 11.86 11.26 8.66 8.37 7.30 8.85 4.18%
EY 10.62 8.43 8.88 11.55 11.95 13.70 11.30 -4.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.56 0.54 0.52 0.56 0.51 0.57 -9.61%

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