[HARISON] YoY Quarter Result on 30-Sep-2010 [#3]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 1.13%
YoY- 30.56%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 355,293 343,182 308,030 294,983 265,202 261,719 245,885 6.32%
PBT 8,503 8,389 10,829 11,745 9,244 8,930 6,176 5.46%
Tax -2,348 -2,806 -2,493 -3,342 -2,808 -2,533 -2,156 1.43%
NP 6,155 5,583 8,336 8,403 6,436 6,397 4,020 7.35%
-
NP to SH 6,155 5,583 8,336 8,403 6,436 6,397 4,020 7.35%
-
Tax Rate 27.61% 33.45% 23.02% 28.45% 30.38% 28.37% 34.91% -
Total Cost 349,138 337,599 299,694 286,580 258,766 255,322 241,865 6.30%
-
Net Worth 297,822 280,177 286,314 259,554 231,614 200,819 181,667 8.57%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - 34,248 - - - - -
Div Payout % - - 410.85% - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 297,822 280,177 286,314 259,554 231,614 200,819 181,667 8.57%
NOSH 68,464 68,503 68,496 68,484 68,322 64,365 61,374 1.83%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 1.73% 1.63% 2.71% 2.85% 2.43% 2.44% 1.63% -
ROE 2.07% 1.99% 2.91% 3.24% 2.78% 3.19% 2.21% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 518.94 500.97 449.70 430.73 388.16 406.61 400.63 4.40%
EPS 8.99 8.15 12.17 12.27 9.42 10.40 6.55 5.41%
DPS 0.00 0.00 50.00 0.00 0.00 0.00 0.00 -
NAPS 4.35 4.09 4.18 3.79 3.39 3.12 2.96 6.62%
Adjusted Per Share Value based on latest NOSH - 68,484
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 518.76 501.08 449.75 430.70 387.22 382.13 359.01 6.32%
EPS 8.99 8.15 12.17 12.27 9.40 9.34 5.87 7.35%
DPS 0.00 0.00 50.01 0.00 0.00 0.00 0.00 -
NAPS 4.3485 4.0908 4.1804 3.7897 3.3818 2.9321 2.6525 8.57%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.98 2.95 3.05 2.70 2.00 1.53 1.35 -
P/RPS 0.57 0.59 0.68 0.63 0.52 0.38 0.34 8.98%
P/EPS 33.15 36.20 25.06 22.00 21.23 15.39 20.61 8.23%
EY 3.02 2.76 3.99 4.54 4.71 6.50 4.85 -7.58%
DY 0.00 0.00 16.39 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.72 0.73 0.71 0.59 0.49 0.46 6.98%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 27/11/13 21/11/12 22/11/11 23/11/10 24/11/09 26/11/08 28/11/07 -
Price 3.05 2.90 3.38 2.86 2.17 1.20 1.39 -
P/RPS 0.59 0.58 0.75 0.66 0.56 0.30 0.35 9.08%
P/EPS 33.93 35.58 27.77 23.31 23.04 12.07 21.22 8.12%
EY 2.95 2.81 3.60 4.29 4.34 8.28 4.71 -7.49%
DY 0.00 0.00 14.79 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.71 0.81 0.75 0.64 0.38 0.47 6.85%

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