[HARISON] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 1.22%
YoY- 5.46%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 946,792 916,376 889,651 866,520 845,204 831,167 825,783 9.51%
PBT 25,442 22,575 20,719 19,297 19,365 17,966 18,013 25.80%
Tax -7,383 -7,269 -6,605 -5,960 -6,189 -5,821 -6,086 13.70%
NP 18,059 15,306 14,114 13,337 13,176 12,145 11,927 31.75%
-
NP to SH 18,059 15,306 14,114 13,337 13,176 12,145 11,927 31.75%
-
Tax Rate 29.02% 32.20% 31.88% 30.89% 31.96% 32.40% 33.79% -
Total Cost 928,733 901,070 875,537 853,183 832,028 819,022 813,856 9.17%
-
Net Worth 187,191 181,667 181,169 177,396 121,189 170,164 169,788 6.70%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 4,603 4,241 4,241 4,241 4,241 - - -
Div Payout % 25.49% 27.71% 30.05% 31.80% 32.19% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 187,191 181,667 181,169 177,396 121,189 170,164 169,788 6.70%
NOSH 61,374 61,374 61,205 60,752 60,594 60,556 60,638 0.80%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 1.91% 1.67% 1.59% 1.54% 1.56% 1.46% 1.44% -
ROE 9.65% 8.43% 7.79% 7.52% 10.87% 7.14% 7.02% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 1,542.65 1,493.10 1,453.54 1,426.32 1,394.84 1,372.54 1,361.81 8.64%
EPS 29.42 24.94 23.06 21.95 21.74 20.06 19.67 30.68%
DPS 7.50 7.00 7.00 7.00 7.00 0.00 0.00 -
NAPS 3.05 2.96 2.96 2.92 2.00 2.81 2.80 5.85%
Adjusted Per Share Value based on latest NOSH - 60,752
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 1,382.40 1,337.99 1,298.97 1,265.20 1,234.07 1,213.58 1,205.72 9.51%
EPS 26.37 22.35 20.61 19.47 19.24 17.73 17.41 31.78%
DPS 6.72 6.19 6.19 6.19 6.19 0.00 0.00 -
NAPS 2.7332 2.6525 2.6452 2.5902 1.7695 2.4846 2.4791 6.70%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.36 1.35 1.40 1.21 1.12 1.08 1.19 -
P/RPS 0.09 0.09 0.10 0.08 0.08 0.08 0.09 0.00%
P/EPS 4.62 5.41 6.07 5.51 5.15 5.39 6.05 -16.41%
EY 21.64 18.47 16.47 18.14 19.41 18.57 16.53 19.61%
DY 5.51 5.19 5.00 5.79 6.25 0.00 0.00 -
P/NAPS 0.45 0.46 0.47 0.41 0.56 0.38 0.43 3.06%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 28/11/07 28/08/07 31/05/07 28/02/07 29/11/06 29/08/06 -
Price 1.21 1.39 1.33 1.27 1.16 1.14 1.02 -
P/RPS 0.08 0.09 0.09 0.09 0.08 0.08 0.07 9.28%
P/EPS 4.11 5.57 5.77 5.79 5.33 5.68 5.19 -14.36%
EY 24.32 17.94 17.34 17.29 18.75 17.59 19.28 16.69%
DY 6.20 5.04 5.26 5.51 6.03 0.00 0.00 -
P/NAPS 0.40 0.47 0.45 0.43 0.58 0.41 0.36 7.25%

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