[HARISON] YoY Quarter Result on 31-Mar-2007 [#1]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 41.46%
YoY- 4.33%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 291,467 264,424 272,347 229,215 207,899 198,725 195,926 6.84%
PBT 11,773 9,944 9,301 5,459 5,527 4,800 4,531 17.24%
Tax -3,020 -2,983 -2,897 -1,583 -1,812 -1,703 -1,175 17.02%
NP 8,753 6,961 6,404 3,876 3,715 3,097 3,356 17.31%
-
NP to SH 8,753 6,961 6,404 3,876 3,715 3,097 3,356 17.31%
-
Tax Rate 25.65% 30.00% 31.15% 29.00% 32.78% 35.48% 25.93% -
Total Cost 282,714 257,463 265,943 225,339 204,184 195,628 192,570 6.60%
-
Net Worth 250,672 222,479 196,231 177,396 165,783 158,465 150,689 8.84%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 250,672 222,479 196,231 177,396 165,783 158,465 150,689 8.84%
NOSH 68,489 68,245 62,295 60,752 60,504 60,252 60,035 2.21%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 3.00% 2.63% 2.35% 1.69% 1.79% 1.56% 1.71% -
ROE 3.49% 3.13% 3.26% 2.18% 2.24% 1.95% 2.23% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 425.56 387.46 437.18 377.29 343.61 329.82 326.35 4.52%
EPS 12.78 10.20 10.28 6.38 6.14 5.14 5.59 14.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.66 3.26 3.15 2.92 2.74 2.63 2.51 6.48%
Adjusted Per Share Value based on latest NOSH - 60,752
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 425.57 386.08 397.65 334.67 303.55 290.16 286.07 6.84%
EPS 12.78 10.16 9.35 5.66 5.42 4.52 4.90 17.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.66 3.2484 2.8652 2.5902 2.4206 2.3137 2.2002 8.84%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 2.75 1.38 1.30 1.21 1.13 1.30 1.16 -
P/RPS 0.65 0.36 0.30 0.32 0.33 0.39 0.36 10.34%
P/EPS 21.52 13.53 12.65 18.97 18.40 25.29 20.75 0.60%
EY 4.65 7.39 7.91 5.27 5.43 3.95 4.82 -0.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.42 0.41 0.41 0.41 0.49 0.46 8.48%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/05/10 22/05/09 27/05/08 31/05/07 30/05/06 30/05/05 28/05/04 -
Price 2.55 1.75 1.35 1.27 1.15 1.26 1.00 -
P/RPS 0.60 0.45 0.31 0.34 0.33 0.38 0.31 11.62%
P/EPS 19.95 17.16 13.13 19.91 18.73 24.51 17.89 1.83%
EY 5.01 5.83 7.61 5.02 5.34 4.08 5.59 -1.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.54 0.43 0.43 0.42 0.48 0.40 9.77%

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