[HARISON] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -0.18%
YoY- 7.23%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 1,317,579 1,291,423 1,266,201 1,253,055 1,240,008 1,213,801 1,184,470 7.36%
PBT 45,402 46,478 47,018 49,697 50,613 49,853 49,893 -6.10%
Tax -11,187 -11,350 -11,215 -12,471 -13,320 -12,983 -12,802 -8.60%
NP 34,215 35,128 35,803 37,226 37,293 36,870 37,091 -5.24%
-
NP to SH 34,215 35,128 35,803 37,226 37,293 36,870 37,091 -5.24%
-
Tax Rate 24.64% 24.42% 23.85% 25.09% 26.32% 26.04% 25.66% -
Total Cost 1,283,364 1,256,295 1,230,398 1,215,829 1,202,715 1,176,931 1,147,379 7.76%
-
Net Worth 288,248 280,642 205,430 286,314 288,327 280,063 271,779 4.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 288,248 280,642 205,430 286,314 288,327 280,063 271,779 4.00%
NOSH 68,467 68,449 68,476 68,496 68,486 68,475 68,458 0.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 2.60% 2.72% 2.83% 2.97% 3.01% 3.04% 3.13% -
ROE 11.87% 12.52% 17.43% 13.00% 12.93% 13.16% 13.65% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 1,924.38 1,886.68 1,849.09 1,829.38 1,810.59 1,772.62 1,730.20 7.35%
EPS 49.97 51.32 52.28 54.35 54.45 53.84 54.18 -5.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.21 4.10 3.00 4.18 4.21 4.09 3.97 3.99%
Adjusted Per Share Value based on latest NOSH - 68,496
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 1,923.78 1,885.59 1,848.77 1,829.57 1,810.52 1,772.26 1,729.43 7.36%
EPS 49.96 51.29 52.28 54.35 54.45 53.83 54.16 -5.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.2087 4.0976 2.9995 4.1804 4.2098 4.0892 3.9682 4.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 3.57 3.04 3.47 3.05 3.88 3.35 2.93 -
P/RPS 0.19 0.16 0.19 0.17 0.21 0.19 0.17 7.70%
P/EPS 7.14 5.92 6.64 5.61 7.13 6.22 5.41 20.33%
EY 14.00 16.88 15.07 17.82 14.03 16.07 18.49 -16.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.74 1.16 0.73 0.92 0.82 0.74 9.68%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 24/05/12 28/02/12 22/11/11 22/08/11 24/05/11 28/02/11 -
Price 3.29 3.16 3.21 3.38 3.29 3.93 2.98 -
P/RPS 0.17 0.17 0.17 0.18 0.18 0.22 0.17 0.00%
P/EPS 6.58 6.16 6.14 6.22 6.04 7.30 5.50 12.70%
EY 15.19 16.24 16.29 16.08 16.55 13.70 18.18 -11.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.77 1.07 0.81 0.78 0.96 0.75 2.65%

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