[HARISON] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 10.24%
YoY- 12.33%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 1,175,862 1,058,732 1,091,176 923,832 834,938 822,686 797,960 6.67%
PBT 46,234 39,128 38,082 25,052 22,344 21,608 21,596 13.52%
Tax -12,110 -9,806 -10,044 -7,960 -7,128 -6,188 -6,062 12.21%
NP 34,124 29,322 28,038 17,092 15,216 15,420 15,534 14.00%
-
NP to SH 34,124 29,322 28,038 17,092 15,216 15,420 15,534 14.00%
-
Tax Rate 26.19% 25.06% 26.37% 31.77% 31.90% 28.64% 28.07% -
Total Cost 1,141,738 1,029,410 1,063,138 906,740 819,722 807,266 782,426 6.49%
-
Net Worth 258,805 230,230 203,228 181,334 169,605 163,142 154,740 8.94%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - 15,021 - -
Div Payout % - - - - - 97.41% - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 258,805 230,230 203,228 181,334 169,605 163,142 154,740 8.94%
NOSH 68,467 68,317 62,724 61,261 60,573 60,423 59,976 2.23%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 2.90% 2.77% 2.57% 1.85% 1.82% 1.87% 1.95% -
ROE 13.19% 12.74% 13.80% 9.43% 8.97% 9.45% 10.04% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 1,717.41 1,549.72 1,739.62 1,508.01 1,378.39 1,361.54 1,330.45 4.34%
EPS 49.84 42.92 44.70 27.90 25.12 25.52 25.90 11.52%
DPS 0.00 0.00 0.00 0.00 0.00 24.86 0.00 -
NAPS 3.78 3.37 3.24 2.96 2.80 2.70 2.58 6.56%
Adjusted Per Share Value based on latest NOSH - 61,205
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 1,716.86 1,545.84 1,593.21 1,348.88 1,219.08 1,201.19 1,165.09 6.67%
EPS 49.82 42.81 40.94 24.96 22.22 22.51 22.68 14.00%
DPS 0.00 0.00 0.00 0.00 0.00 21.93 0.00 -
NAPS 3.7788 3.3616 2.9673 2.6476 2.4764 2.382 2.2593 8.94%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 2.75 1.97 1.30 1.40 1.19 1.29 1.16 -
P/RPS 0.16 0.13 0.07 0.09 0.09 0.09 0.09 10.05%
P/EPS 5.52 4.59 2.91 5.02 4.74 5.05 4.48 3.53%
EY 18.12 21.79 34.38 19.93 21.11 19.78 22.33 -3.42%
DY 0.00 0.00 0.00 0.00 0.00 19.27 0.00 -
P/NAPS 0.73 0.58 0.40 0.47 0.43 0.48 0.45 8.39%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 24/08/10 25/08/09 26/08/08 28/08/07 29/08/06 25/08/05 26/08/04 -
Price 2.80 1.85 1.31 1.33 1.02 1.20 1.02 -
P/RPS 0.16 0.12 0.08 0.09 0.07 0.09 0.08 12.24%
P/EPS 5.62 4.31 2.93 4.77 4.06 4.70 3.94 6.09%
EY 17.80 23.20 34.12 20.98 24.63 21.27 25.39 -5.74%
DY 0.00 0.00 0.00 0.00 0.00 20.72 0.00 -
P/NAPS 0.74 0.55 0.40 0.45 0.36 0.44 0.40 10.79%

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