[HARISON] QoQ TTM 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- 1.83%
YoY- 27.65%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 889,651 866,520 845,204 831,167 825,783 828,831 819,657 5.63%
PBT 20,719 19,297 19,365 17,966 18,013 18,372 17,645 11.33%
Tax -6,605 -5,960 -6,189 -5,821 -6,086 -5,725 -5,616 11.45%
NP 14,114 13,337 13,176 12,145 11,927 12,647 12,029 11.27%
-
NP to SH 14,114 13,337 13,176 12,145 11,927 12,647 12,029 11.27%
-
Tax Rate 31.88% 30.89% 31.96% 32.40% 33.79% 31.16% 31.83% -
Total Cost 875,537 853,183 832,028 819,022 813,856 816,184 807,628 5.54%
-
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 4,241 4,241 - - - - -
Div Payout % 30.05% 31.80% 32.19% - - - - -
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 1.59% 1.54% 1.56% 1.46% 1.44% 1.53% 1.47% -
ROE 7.79% 7.52% 10.87% 7.14% 7.02% 7.63% 7.43% -
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 1,453.54 1,426.32 1,394.84 1,372.54 1,361.81 1,369.86 1,357.30 4.68%
EPS 23.06 21.95 21.74 20.06 19.67 20.90 19.92 10.27%
DPS 7.00 7.00 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 1,298.97 1,265.20 1,234.07 1,213.58 1,205.72 1,210.17 1,196.77 5.63%
EPS 20.61 19.47 19.24 17.73 17.41 18.47 17.56 11.30%
DPS 6.19 6.19 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 0.10 0.08 0.08 0.08 0.09 0.08 0.09 7.29%
P/EPS 6.07 5.51 5.15 5.39 6.05 5.41 5.87 2.26%
EY 16.47 18.14 19.41 18.57 16.53 18.50 17.03 -2.21%
DY 5.00 5.79 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 0.09 0.09 0.08 0.08 0.07 0.08 0.08 8.19%
P/EPS 5.77 5.79 5.33 5.68 5.19 5.50 5.72 0.58%
EY 17.34 17.29 18.75 17.59 19.28 18.18 17.47 -0.49%
DY 5.26 5.51 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