[HARISON] YoY Quarter Result on 30-Jun-2003 [#2]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 17.41%
YoY- 3.21%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 209,570 212,618 203,054 175,999 170,166 161,883 150,856 5.62%
PBT 5,645 6,004 6,267 4,616 4,533 3,521 3,707 7.25%
Tax -1,752 -1,391 -1,856 -1,338 -1,357 -1,189 -1,226 6.12%
NP 3,893 4,613 4,411 3,278 3,176 2,332 2,481 7.79%
-
NP to SH 3,893 4,613 4,411 3,278 3,176 2,332 2,481 7.79%
-
Tax Rate 31.04% 23.17% 29.62% 28.99% 29.94% 33.77% 33.07% -
Total Cost 205,677 208,005 198,643 172,721 166,990 159,551 148,375 5.59%
-
Net Worth 169,788 163,238 154,835 119,893 139,359 132,906 128,391 4.76%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - 4,498 - - - - - -
Div Payout % - 97.51% - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 169,788 163,238 154,835 119,893 139,359 132,906 128,391 4.76%
NOSH 60,638 60,458 60,013 59,946 60,037 59,948 62,025 -0.37%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 1.86% 2.17% 2.17% 1.86% 1.87% 1.44% 1.64% -
ROE 2.29% 2.83% 2.85% 2.73% 2.28% 1.75% 1.93% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 345.60 351.67 338.35 293.59 283.43 270.04 243.22 6.02%
EPS 6.42 7.63 7.35 5.46 5.29 3.89 4.00 8.20%
DPS 0.00 7.44 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.80 2.70 2.58 2.00 2.3212 2.217 2.07 5.16%
Adjusted Per Share Value based on latest NOSH - 59,946
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 305.99 310.44 296.48 256.97 248.46 236.36 220.26 5.62%
EPS 5.68 6.74 6.44 4.79 4.64 3.40 3.62 7.79%
DPS 0.00 6.57 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4791 2.3834 2.2607 1.7506 2.0348 1.9405 1.8746 4.76%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.19 1.29 1.16 1.02 1.20 1.15 2.08 -
P/RPS 0.34 0.37 0.34 0.35 0.42 0.43 0.86 -14.32%
P/EPS 18.54 16.91 15.78 18.65 22.68 29.56 52.00 -15.78%
EY 5.39 5.91 6.34 5.36 4.41 3.38 1.92 18.76%
DY 0.00 5.77 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.48 0.45 0.51 0.52 0.52 1.00 -13.11%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 25/08/05 26/08/04 29/08/03 26/08/02 29/08/01 28/08/00 -
Price 1.02 1.20 1.02 1.12 1.13 1.24 1.86 -
P/RPS 0.30 0.34 0.30 0.38 0.40 0.46 0.76 -14.34%
P/EPS 15.89 15.73 13.88 20.48 21.36 31.88 46.50 -16.37%
EY 6.29 6.36 7.21 4.88 4.68 3.14 2.15 19.58%
DY 0.00 6.20 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.44 0.40 0.56 0.49 0.56 0.90 -14.15%

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