[HARISON] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
21-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 33.85%
YoY- -7.86%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 807,307 707,801 636,629 625,119 605,635 529,572 491,658 8.60%
PBT 27,971 18,702 15,492 15,225 15,441 11,168 10,967 16.87%
Tax -7,555 -6,136 -5,056 -4,905 -4,241 -3,532 -3,609 13.09%
NP 20,416 12,566 10,436 10,320 11,200 7,636 7,358 18.52%
-
NP to SH 20,416 12,566 10,436 10,320 11,200 7,636 7,358 18.52%
-
Tax Rate 27.01% 32.81% 32.64% 32.22% 27.47% 31.63% 32.91% -
Total Cost 786,891 695,235 626,193 614,799 594,435 521,936 484,300 8.41%
-
Net Worth 200,884 181,706 170,297 163,329 155,972 145,161 141,038 6.06%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 200,884 181,706 170,297 163,329 155,972 145,161 141,038 6.06%
NOSH 64,386 61,387 60,603 60,492 59,989 59,984 60,016 1.17%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 2.53% 1.78% 1.64% 1.65% 1.85% 1.44% 1.50% -
ROE 10.16% 6.92% 6.13% 6.32% 7.18% 5.26% 5.22% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 1,253.85 1,153.01 1,050.47 1,033.38 1,009.57 882.85 819.21 7.34%
EPS 32.17 20.47 17.22 17.06 18.67 12.73 12.26 17.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.12 2.96 2.81 2.70 2.60 2.42 2.35 4.83%
Adjusted Per Share Value based on latest NOSH - 60,416
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 1,178.74 1,033.45 929.53 912.73 884.28 773.22 717.86 8.60%
EPS 29.81 18.35 15.24 15.07 16.35 11.15 10.74 18.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9331 2.6531 2.4865 2.3848 2.2773 2.1195 2.0593 6.06%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.53 1.35 1.08 1.19 1.13 1.12 1.05 -
P/RPS 0.12 0.12 0.10 0.12 0.11 0.13 0.13 -1.32%
P/EPS 4.83 6.60 6.27 6.98 6.05 8.80 8.56 -9.08%
EY 20.72 15.16 15.94 14.34 16.52 11.37 11.68 10.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.46 0.38 0.44 0.43 0.46 0.45 1.42%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 26/11/08 28/11/07 29/11/06 21/11/05 26/11/04 21/11/03 20/11/02 -
Price 1.20 1.39 1.14 1.16 1.16 1.18 1.02 -
P/RPS 0.10 0.12 0.11 0.11 0.11 0.13 0.12 -2.99%
P/EPS 3.78 6.79 6.62 6.80 6.21 9.27 8.32 -12.31%
EY 26.42 14.73 15.11 14.71 16.09 10.79 12.02 14.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.47 0.41 0.43 0.45 0.49 0.43 -2.03%

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