[HARISON] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -3.82%
YoY- -3.47%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 1,352,731 1,317,579 1,291,423 1,266,201 1,253,055 1,240,008 1,213,801 7.47%
PBT 42,962 45,402 46,478 47,018 49,697 50,613 49,853 -9.41%
Tax -11,500 -11,187 -11,350 -11,215 -12,471 -13,320 -12,983 -7.74%
NP 31,462 34,215 35,128 35,803 37,226 37,293 36,870 -10.00%
-
NP to SH 31,462 34,215 35,128 35,803 37,226 37,293 36,870 -10.00%
-
Tax Rate 26.77% 24.64% 24.42% 23.85% 25.09% 26.32% 26.04% -
Total Cost 1,321,269 1,283,364 1,256,295 1,230,398 1,215,829 1,202,715 1,176,931 7.99%
-
Net Worth 280,177 288,248 280,642 205,430 286,314 288,327 280,063 0.02%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 280,177 288,248 280,642 205,430 286,314 288,327 280,063 0.02%
NOSH 68,503 68,467 68,449 68,476 68,496 68,486 68,475 0.02%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 2.33% 2.60% 2.72% 2.83% 2.97% 3.01% 3.04% -
ROE 11.23% 11.87% 12.52% 17.43% 13.00% 12.93% 13.16% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 1,974.70 1,924.38 1,886.68 1,849.09 1,829.38 1,810.59 1,772.62 7.44%
EPS 45.93 49.97 51.32 52.28 54.35 54.45 53.84 -10.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.09 4.21 4.10 3.00 4.18 4.21 4.09 0.00%
Adjusted Per Share Value based on latest NOSH - 68,476
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 1,975.11 1,923.78 1,885.59 1,848.77 1,829.57 1,810.52 1,772.26 7.47%
EPS 45.94 49.96 51.29 52.28 54.35 54.45 53.83 -10.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.0908 4.2087 4.0976 2.9995 4.1804 4.2098 4.0892 0.02%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.95 3.57 3.04 3.47 3.05 3.88 3.35 -
P/RPS 0.15 0.19 0.16 0.19 0.17 0.21 0.19 -14.54%
P/EPS 6.42 7.14 5.92 6.64 5.61 7.13 6.22 2.12%
EY 15.57 14.00 16.88 15.07 17.82 14.03 16.07 -2.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.85 0.74 1.16 0.73 0.92 0.82 -8.28%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 21/11/12 30/08/12 24/05/12 28/02/12 22/11/11 22/08/11 24/05/11 -
Price 2.90 3.29 3.16 3.21 3.38 3.29 3.93 -
P/RPS 0.15 0.17 0.17 0.17 0.18 0.18 0.22 -22.47%
P/EPS 6.31 6.58 6.16 6.14 6.22 6.04 7.30 -9.23%
EY 15.84 15.19 16.24 16.29 16.08 16.55 13.70 10.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.78 0.77 1.07 0.81 0.78 0.96 -18.17%

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