[HARISON] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -16.42%
YoY- 0.61%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 343,182 308,030 294,983 265,202 261,719 245,885 219,160 7.75%
PBT 8,389 10,829 11,745 9,244 8,930 6,176 4,320 11.68%
Tax -2,806 -2,493 -3,342 -2,808 -2,533 -2,156 -1,492 11.09%
NP 5,583 8,336 8,403 6,436 6,397 4,020 2,828 11.99%
-
NP to SH 5,583 8,336 8,403 6,436 6,397 4,020 2,828 11.99%
-
Tax Rate 33.45% 23.02% 28.45% 30.38% 28.37% 34.91% 34.54% -
Total Cost 337,599 299,694 286,580 258,766 255,322 241,865 216,332 7.69%
-
Net Worth 280,177 286,314 259,554 231,614 200,819 181,667 170,164 8.65%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - 34,248 - - - - - -
Div Payout % - 410.85% - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 280,177 286,314 259,554 231,614 200,819 181,667 170,164 8.65%
NOSH 68,503 68,496 68,484 68,322 64,365 61,374 60,556 2.07%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 1.63% 2.71% 2.85% 2.43% 2.44% 1.63% 1.29% -
ROE 1.99% 2.91% 3.24% 2.78% 3.19% 2.21% 1.66% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 500.97 449.70 430.73 388.16 406.61 400.63 361.91 5.56%
EPS 8.15 12.17 12.27 9.42 10.40 6.55 4.67 9.71%
DPS 0.00 50.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.09 4.18 3.79 3.39 3.12 2.96 2.81 6.44%
Adjusted Per Share Value based on latest NOSH - 68,322
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 501.08 449.75 430.70 387.22 382.13 359.01 319.99 7.75%
EPS 8.15 12.17 12.27 9.40 9.34 5.87 4.13 11.98%
DPS 0.00 50.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.0908 4.1804 3.7897 3.3818 2.9321 2.6525 2.4846 8.65%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.95 3.05 2.70 2.00 1.53 1.35 1.08 -
P/RPS 0.59 0.68 0.63 0.52 0.38 0.34 0.30 11.92%
P/EPS 36.20 25.06 22.00 21.23 15.39 20.61 23.13 7.74%
EY 2.76 3.99 4.54 4.71 6.50 4.85 4.32 -7.18%
DY 0.00 16.39 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.73 0.71 0.59 0.49 0.46 0.38 11.22%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 22/11/11 23/11/10 24/11/09 26/11/08 28/11/07 29/11/06 -
Price 2.90 3.38 2.86 2.17 1.20 1.39 1.14 -
P/RPS 0.58 0.75 0.66 0.56 0.30 0.35 0.31 10.99%
P/EPS 35.58 27.77 23.31 23.04 12.07 21.22 24.41 6.47%
EY 2.81 3.60 4.29 4.34 8.28 4.71 4.10 -6.09%
DY 0.00 14.79 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.81 0.75 0.64 0.38 0.47 0.41 9.57%

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