[HARISON] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 5.31%
YoY- 4.58%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,389,694 1,286,938 1,175,862 1,058,732 1,091,176 923,832 834,938 8.85%
PBT 44,442 47,674 46,234 39,128 38,082 25,052 22,344 12.13%
Tax -13,088 -13,146 -12,110 -9,806 -10,044 -7,960 -7,128 10.64%
NP 31,354 34,528 34,124 29,322 28,038 17,092 15,216 12.79%
-
NP to SH 31,354 34,528 34,124 29,322 28,038 17,092 15,216 12.79%
-
Tax Rate 29.45% 27.57% 26.19% 25.06% 26.37% 31.77% 31.90% -
Total Cost 1,358,340 1,252,410 1,141,738 1,029,410 1,063,138 906,740 819,722 8.77%
-
Net Worth 288,336 288,304 258,805 230,230 203,228 181,334 169,605 9.23%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 288,336 288,304 258,805 230,230 203,228 181,334 169,605 9.23%
NOSH 68,488 68,480 68,467 68,317 62,724 61,261 60,573 2.06%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 2.26% 2.68% 2.90% 2.77% 2.57% 1.85% 1.82% -
ROE 10.87% 11.98% 13.19% 12.74% 13.80% 9.43% 8.97% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 2,029.09 1,879.27 1,717.41 1,549.72 1,739.62 1,508.01 1,378.39 6.65%
EPS 45.78 50.42 49.84 42.92 44.70 27.90 25.12 10.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.21 4.21 3.78 3.37 3.24 2.96 2.80 7.02%
Adjusted Per Share Value based on latest NOSH - 68,322
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 2,029.08 1,879.04 1,716.86 1,545.84 1,593.21 1,348.88 1,219.08 8.85%
EPS 45.78 50.41 49.82 42.81 40.94 24.96 22.22 12.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.21 4.2095 3.7788 3.3616 2.9673 2.6476 2.4764 9.23%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 3.57 3.88 2.75 1.97 1.30 1.40 1.19 -
P/RPS 0.18 0.21 0.16 0.13 0.07 0.09 0.09 12.23%
P/EPS 7.80 7.70 5.52 4.59 2.91 5.02 4.74 8.64%
EY 12.82 12.99 18.12 21.79 34.38 19.93 21.11 -7.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.92 0.73 0.58 0.40 0.47 0.43 12.01%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 22/08/11 24/08/10 25/08/09 26/08/08 28/08/07 29/08/06 -
Price 3.29 3.29 2.80 1.85 1.31 1.33 1.02 -
P/RPS 0.16 0.18 0.16 0.12 0.08 0.09 0.07 14.75%
P/EPS 7.19 6.53 5.62 4.31 2.93 4.77 4.06 9.98%
EY 13.91 15.33 17.80 23.20 34.12 20.98 24.63 -9.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.78 0.74 0.55 0.40 0.45 0.36 13.74%

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