[HARISON] YoY Cumulative 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- 120.49%
YoY- 12.33%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 587,931 529,366 545,588 461,916 417,469 411,343 398,980 6.67%
PBT 23,117 19,564 19,041 12,526 11,172 10,804 10,798 13.52%
Tax -6,055 -4,903 -5,022 -3,980 -3,564 -3,094 -3,031 12.21%
NP 17,062 14,661 14,019 8,546 7,608 7,710 7,767 14.00%
-
NP to SH 17,062 14,661 14,019 8,546 7,608 7,710 7,767 14.00%
-
Tax Rate 26.19% 25.06% 26.37% 31.77% 31.90% 28.64% 28.07% -
Total Cost 570,869 514,705 531,569 453,370 409,861 403,633 391,213 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 - - - - - 7,510 - -
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 6.59% 6.37% 6.90% 4.71% 4.49% 4.73% 5.02% -
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 858.71 774.86 869.81 754.01 689.20 680.77 665.22 4.34%
EPS 24.92 21.46 22.35 13.95 12.56 12.76 12.95 11.52%
DPS 0.00 0.00 0.00 0.00 0.00 12.43 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 858.43 772.92 796.61 674.44 609.54 600.60 582.55 6.67%
EPS 24.91 21.41 20.47 12.48 11.11 11.26 11.34 14.00%
DPS 0.00 0.00 0.00 0.00 0.00 10.97 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 0.32 0.25 0.15 0.19 0.17 0.19 0.17 11.11%
P/EPS 11.04 9.18 5.82 10.04 9.47 10.11 8.96 3.53%
EY 9.06 10.89 17.19 9.96 10.55 9.89 11.16 -3.41%
DY 0.00 0.00 0.00 0.00 0.00 9.64 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 0.33 0.24 0.15 0.18 0.15 0.18 0.15 14.03%
P/EPS 11.24 8.62 5.86 9.53 8.12 9.40 7.88 6.09%
EY 8.90 11.60 17.06 10.49 12.31 10.63 12.70 -5.75%
DY 0.00 0.00 0.00 0.00 0.00 10.36 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