[HARISON] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 28.33%
YoY- 32.13%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,144,994 1,115,213 1,083,691 1,056,648 1,039,141 1,035,658 1,043,957 6.34%
PBT 45,586 43,085 41,361 39,532 32,922 32,608 32,728 24.69%
Tax -10,870 -10,336 -9,221 -9,184 -9,273 -8,998 -9,203 11.72%
NP 34,716 32,749 32,140 30,348 23,649 23,610 23,525 29.58%
-
NP to SH 34,716 32,749 32,140 30,348 23,649 23,610 23,525 29.58%
-
Tax Rate 23.85% 23.99% 22.29% 23.23% 28.17% 27.59% 28.12% -
Total Cost 1,110,278 1,082,464 1,051,551 1,026,300 1,015,492 1,012,048 1,020,432 5.78%
-
Net Worth 259,554 258,928 250,672 205,075 231,614 230,248 222,479 10.81%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 10,253 10,253 10,253 10,253 - - - -
Div Payout % 29.54% 31.31% 31.90% 33.79% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 259,554 258,928 250,672 205,075 231,614 230,248 222,479 10.81%
NOSH 68,484 68,499 68,489 68,358 68,322 68,322 68,245 0.23%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 3.03% 2.94% 2.97% 2.87% 2.28% 2.28% 2.25% -
ROE 13.38% 12.65% 12.82% 14.80% 10.21% 10.25% 10.57% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1,671.91 1,628.06 1,582.27 1,545.74 1,520.93 1,515.83 1,529.72 6.09%
EPS 50.69 47.81 46.93 44.40 34.61 34.56 34.47 29.28%
DPS 15.00 15.00 15.00 15.00 0.00 0.00 0.00 -
NAPS 3.79 3.78 3.66 3.00 3.39 3.37 3.26 10.55%
Adjusted Per Share Value based on latest NOSH - 68,358
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1,671.79 1,628.31 1,582.28 1,542.80 1,517.24 1,512.15 1,524.27 6.34%
EPS 50.69 47.82 46.93 44.31 34.53 34.47 34.35 29.58%
DPS 14.97 14.97 14.97 14.97 0.00 0.00 0.00 -
NAPS 3.7897 3.7806 3.66 2.9943 3.3818 3.3618 3.2484 10.81%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.70 2.75 2.75 2.10 2.00 1.97 1.38 -
P/RPS 0.16 0.17 0.17 0.14 0.13 0.13 0.09 46.70%
P/EPS 5.33 5.75 5.86 4.73 5.78 5.70 4.00 21.06%
EY 18.77 17.39 17.06 21.14 17.31 17.54 24.98 -17.33%
DY 5.56 5.45 5.45 7.14 0.00 0.00 0.00 -
P/NAPS 0.71 0.73 0.75 0.70 0.59 0.58 0.42 41.86%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 24/08/10 31/05/10 25/02/10 24/11/09 25/08/09 22/05/09 -
Price 2.86 2.80 2.55 2.40 2.17 1.85 1.75 -
P/RPS 0.17 0.17 0.16 0.16 0.14 0.12 0.11 33.63%
P/EPS 5.64 5.86 5.43 5.41 6.27 5.35 5.08 7.21%
EY 17.72 17.07 18.40 18.50 15.95 18.68 19.70 -6.81%
DY 5.24 5.36 5.88 6.25 0.00 0.00 0.00 -
P/NAPS 0.75 0.74 0.70 0.80 0.64 0.55 0.54 24.45%

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