[HARISON] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 14.0%
YoY- 54.36%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 1,051,880 1,046,298 1,030,464 989,924 946,792 916,376 889,651 11.75%
PBT 32,085 34,711 31,957 29,284 25,442 22,575 20,719 33.67%
Tax -9,117 -8,802 -8,425 -8,697 -7,383 -7,269 -6,605 23.84%
NP 22,968 25,909 23,532 20,587 18,059 15,306 14,114 38.14%
-
NP to SH 22,968 25,909 23,532 20,587 18,059 15,306 14,114 38.14%
-
Tax Rate 28.42% 25.36% 26.36% 29.70% 29.02% 32.20% 31.88% -
Total Cost 1,028,912 1,020,389 1,006,932 969,337 928,733 901,070 875,537 11.30%
-
Net Worth 203,644 200,819 203,233 196,231 187,191 181,667 181,169 8.06%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - 4,603 4,603 4,603 4,603 4,241 4,241 -
Div Payout % - 17.77% 19.56% 22.36% 25.49% 27.71% 30.05% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 203,644 200,819 203,233 196,231 187,191 181,667 181,169 8.06%
NOSH 64,444 64,365 62,726 62,295 61,374 61,374 61,205 3.48%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 2.18% 2.48% 2.28% 2.08% 1.91% 1.67% 1.59% -
ROE 11.28% 12.90% 11.58% 10.49% 9.65% 8.43% 7.79% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 1,632.23 1,625.56 1,642.79 1,589.07 1,542.65 1,493.10 1,453.54 7.99%
EPS 35.64 40.25 37.52 33.05 29.42 24.94 23.06 33.49%
DPS 0.00 7.15 7.34 7.50 7.50 7.00 7.00 -
NAPS 3.16 3.12 3.24 3.15 3.05 2.96 2.96 4.43%
Adjusted Per Share Value based on latest NOSH - 62,295
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 1,535.84 1,527.69 1,504.57 1,445.38 1,382.40 1,337.99 1,298.97 11.75%
EPS 33.54 37.83 34.36 30.06 26.37 22.35 20.61 38.14%
DPS 0.00 6.72 6.72 6.72 6.72 6.19 6.19 -
NAPS 2.9734 2.9321 2.9674 2.8652 2.7332 2.6525 2.6452 8.07%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.31 1.53 1.30 1.30 1.36 1.35 1.40 -
P/RPS 0.08 0.09 0.08 0.08 0.09 0.09 0.10 -13.76%
P/EPS 3.68 3.80 3.47 3.93 4.62 5.41 6.07 -28.25%
EY 27.21 26.31 28.86 25.42 21.64 18.47 16.47 39.53%
DY 0.00 4.67 5.64 5.77 5.51 5.19 5.00 -
P/NAPS 0.41 0.49 0.40 0.41 0.45 0.46 0.47 -8.66%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 26/11/08 26/08/08 27/05/08 29/02/08 28/11/07 28/08/07 -
Price 1.35 1.20 1.31 1.35 1.21 1.39 1.33 -
P/RPS 0.08 0.07 0.08 0.08 0.08 0.09 0.09 -7.51%
P/EPS 3.79 2.98 3.49 4.09 4.11 5.57 5.77 -24.34%
EY 26.40 33.54 28.64 24.48 24.32 17.94 17.34 32.17%
DY 0.00 5.96 5.60 5.56 6.20 5.04 5.26 -
P/NAPS 0.43 0.38 0.40 0.43 0.40 0.47 0.45 -2.97%

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