[HARISON] YoY Quarter Result on 30-Jun-2004 [#2]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 31.44%
YoY- 34.56%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 232,701 209,570 212,618 203,054 175,999 170,166 161,883 6.23%
PBT 7,067 5,645 6,004 6,267 4,616 4,533 3,521 12.30%
Tax -2,397 -1,752 -1,391 -1,856 -1,338 -1,357 -1,189 12.38%
NP 4,670 3,893 4,613 4,411 3,278 3,176 2,332 12.26%
-
NP to SH 4,670 3,893 4,613 4,411 3,278 3,176 2,332 12.26%
-
Tax Rate 33.92% 31.04% 23.17% 29.62% 28.99% 29.94% 33.77% -
Total Cost 228,031 205,677 208,005 198,643 172,721 166,990 159,551 6.12%
-
Net Worth 181,169 169,788 163,238 154,835 119,893 139,359 132,906 5.29%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - 4,498 - - - - -
Div Payout % - - 97.51% - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 181,169 169,788 163,238 154,835 119,893 139,359 132,906 5.29%
NOSH 61,205 60,638 60,458 60,013 59,946 60,037 59,948 0.34%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 2.01% 1.86% 2.17% 2.17% 1.86% 1.87% 1.44% -
ROE 2.58% 2.29% 2.83% 2.85% 2.73% 2.28% 1.75% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 380.19 345.60 351.67 338.35 293.59 283.43 270.04 5.86%
EPS 7.63 6.42 7.63 7.35 5.46 5.29 3.89 11.87%
DPS 0.00 0.00 7.44 0.00 0.00 0.00 0.00 -
NAPS 2.96 2.80 2.70 2.58 2.00 2.3212 2.217 4.93%
Adjusted Per Share Value based on latest NOSH - 60,013
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 339.76 305.99 310.44 296.48 256.97 248.46 236.36 6.23%
EPS 6.82 5.68 6.74 6.44 4.79 4.64 3.40 12.29%
DPS 0.00 0.00 6.57 0.00 0.00 0.00 0.00 -
NAPS 2.6452 2.4791 2.3834 2.2607 1.7506 2.0348 1.9405 5.29%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.40 1.19 1.29 1.16 1.02 1.20 1.15 -
P/RPS 0.37 0.34 0.37 0.34 0.35 0.42 0.43 -2.47%
P/EPS 18.35 18.54 16.91 15.78 18.65 22.68 29.56 -7.63%
EY 5.45 5.39 5.91 6.34 5.36 4.41 3.38 8.28%
DY 0.00 0.00 5.77 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.43 0.48 0.45 0.51 0.52 0.52 -1.67%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/07 29/08/06 25/08/05 26/08/04 29/08/03 26/08/02 29/08/01 -
Price 1.33 1.02 1.20 1.02 1.12 1.13 1.24 -
P/RPS 0.35 0.30 0.34 0.30 0.38 0.40 0.46 -4.45%
P/EPS 17.43 15.89 15.73 13.88 20.48 21.36 31.88 -9.56%
EY 5.74 6.29 6.36 7.21 4.88 4.68 3.14 10.57%
DY 0.00 0.00 6.20 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.36 0.44 0.40 0.56 0.49 0.56 -3.57%

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