[HARISON] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -2.91%
YoY- 62.47%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 1,268,665 1,177,218 1,059,424 1,076,409 943,734 848,838 833,492 7.24%
PBT 46,221 46,482 38,410 37,294 24,936 20,656 20,300 14.69%
Tax -12,088 -12,529 -10,281 -10,073 -8,181 -6,741 -6,540 10.77%
NP 34,133 33,953 28,129 27,221 16,754 13,914 13,760 16.34%
-
NP to SH 34,133 33,953 28,129 27,221 16,754 13,914 13,760 16.34%
-
Tax Rate 26.15% 26.95% 26.77% 27.01% 32.81% 32.63% 32.22% -
Total Cost 1,234,532 1,143,265 1,031,294 1,049,188 926,980 834,924 819,732 7.05%
-
Net Worth 286,270 259,511 231,752 200,884 181,706 170,297 163,329 9.79%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 45,657 - - - - - - -
Div Payout % 133.76% - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 286,270 259,511 231,752 200,884 181,706 170,297 163,329 9.79%
NOSH 68,485 68,472 68,363 64,386 61,387 60,603 60,492 2.08%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 2.69% 2.88% 2.66% 2.53% 1.78% 1.64% 1.65% -
ROE 11.92% 13.08% 12.14% 13.55% 9.22% 8.17% 8.42% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 1,852.45 1,719.25 1,549.69 1,671.80 1,537.34 1,400.63 1,377.85 5.05%
EPS 49.84 49.59 41.15 42.89 27.29 22.96 22.75 13.95%
DPS 66.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.18 3.79 3.39 3.12 2.96 2.81 2.70 7.55%
Adjusted Per Share Value based on latest NOSH - 64,365
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 1,852.36 1,718.84 1,546.85 1,571.65 1,377.94 1,239.38 1,216.97 7.24%
EPS 49.84 49.57 41.07 39.75 24.46 20.32 20.09 16.34%
DPS 66.66 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.1798 3.7891 3.3838 2.9331 2.6531 2.4865 2.3848 9.79%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 3.05 2.70 2.00 1.53 1.35 1.08 1.19 -
P/RPS 0.16 0.16 0.13 0.09 0.09 0.08 0.09 10.05%
P/EPS 6.12 5.45 4.86 3.62 4.95 4.70 5.23 2.65%
EY 16.34 18.37 20.57 27.63 20.22 21.26 19.11 -2.57%
DY 21.86 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.71 0.59 0.49 0.46 0.38 0.44 8.79%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 22/11/11 23/11/10 24/11/09 26/11/08 28/11/07 29/11/06 21/11/05 -
Price 3.38 2.86 2.17 1.20 1.39 1.14 1.16 -
P/RPS 0.18 0.17 0.14 0.07 0.09 0.08 0.08 14.46%
P/EPS 6.78 5.77 5.27 2.84 5.09 4.97 5.10 4.85%
EY 14.75 17.34 18.96 35.23 19.64 20.14 19.61 -4.63%
DY 19.72 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.75 0.64 0.38 0.47 0.41 0.43 11.12%

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