[HARISON] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -5.31%
YoY- 9.54%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 1,056,648 1,051,880 946,792 845,204 819,657 801,853 709,663 6.85%
PBT 39,532 32,085 25,442 19,365 17,699 17,278 12,973 20.38%
Tax -9,184 -9,117 -7,383 -6,189 -5,670 -6,884 -4,680 11.88%
NP 30,348 22,968 18,059 13,176 12,029 10,394 8,293 24.11%
-
NP to SH 30,348 22,968 18,059 13,176 12,029 10,394 8,293 24.11%
-
Tax Rate 23.23% 28.42% 29.02% 31.96% 32.04% 39.84% 36.07% -
Total Cost 1,026,300 1,028,912 928,733 832,028 807,628 791,459 701,370 6.54%
-
Net Worth 241,318 203,423 187,283 172,716 161,917 152,471 146,400 8.67%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 10,254 - 4,605 4,242 3,625 3,601 3,000 22.71%
Div Payout % 33.79% - 25.50% 32.20% 30.14% 34.65% 36.18% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 241,318 203,423 187,283 172,716 161,917 152,471 146,400 8.67%
NOSH 68,362 64,374 61,404 60,602 60,416 60,028 60,000 2.19%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 2.87% 2.18% 1.91% 1.56% 1.47% 1.30% 1.17% -
ROE 12.58% 11.29% 9.64% 7.63% 7.43% 6.82% 5.66% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 1,545.66 1,634.00 1,541.90 1,394.68 1,356.67 1,335.79 1,182.77 4.55%
EPS 44.40 36.14 29.41 21.74 19.91 17.32 13.82 21.45%
DPS 15.00 0.00 7.50 7.00 6.00 6.00 5.00 20.07%
NAPS 3.53 3.16 3.05 2.85 2.68 2.54 2.44 6.34%
Adjusted Per Share Value based on latest NOSH - 60,594
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 1,542.80 1,535.84 1,382.40 1,234.07 1,196.77 1,170.78 1,036.17 6.85%
EPS 44.31 33.54 26.37 19.24 17.56 15.18 12.11 24.11%
DPS 14.97 0.00 6.72 6.19 5.29 5.26 4.38 22.70%
NAPS 3.5235 2.9702 2.7345 2.5218 2.3641 2.2262 2.1376 8.67%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 2.10 1.31 1.36 1.12 1.17 1.39 1.10 -
P/RPS 0.14 0.08 0.09 0.08 0.09 0.10 0.09 7.63%
P/EPS 4.73 3.67 4.62 5.15 5.88 8.03 7.96 -8.30%
EY 21.14 27.24 21.63 19.41 17.02 12.46 12.57 9.04%
DY 7.14 0.00 5.51 6.25 5.13 4.32 4.55 7.79%
P/NAPS 0.59 0.41 0.45 0.39 0.44 0.55 0.45 4.61%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 26/02/09 29/02/08 28/02/07 28/02/06 02/03/05 27/02/04 -
Price 2.40 1.35 1.21 1.16 1.14 1.31 1.17 -
P/RPS 0.16 0.08 0.08 0.08 0.08 0.10 0.10 8.14%
P/EPS 5.41 3.78 4.11 5.34 5.73 7.57 8.46 -7.17%
EY 18.50 26.43 24.31 18.74 17.46 13.22 11.81 7.75%
DY 6.25 0.00 6.20 6.03 5.26 4.58 4.27 6.54%
P/NAPS 0.68 0.43 0.40 0.41 0.43 0.52 0.48 5.97%

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