[HARISON] YoY TTM 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- 6.01%
YoY- 46.8%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 1,390,787 1,352,731 1,253,055 1,144,994 1,039,141 1,046,298 916,376 7.19%
PBT 36,378 42,962 49,697 45,586 32,922 34,711 22,575 8.26%
Tax -10,050 -11,500 -12,471 -10,870 -9,273 -8,802 -7,269 5.54%
NP 26,328 31,462 37,226 34,716 23,649 25,909 15,306 9.45%
-
NP to SH 26,328 31,462 37,226 34,716 23,649 25,909 15,306 9.45%
-
Tax Rate 27.63% 26.77% 25.09% 23.85% 28.17% 25.36% 32.20% -
Total Cost 1,364,459 1,321,269 1,215,829 1,110,278 1,015,492 1,020,389 901,070 7.15%
-
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 - - - 10,253 - 4,603 4,241 -
Div Payout % - - - 29.54% - 17.77% 27.71% -
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 1.89% 2.33% 2.97% 3.03% 2.28% 2.48% 1.67% -
ROE 8.84% 11.23% 13.00% 13.38% 10.21% 12.90% 8.43% -
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 2,031.39 1,974.70 1,829.38 1,671.91 1,520.93 1,625.56 1,493.10 5.26%
EPS 38.45 45.93 54.35 50.69 34.61 40.25 24.94 7.47%
DPS 0.00 0.00 0.00 15.00 0.00 7.15 7.00 -
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 2,030.67 1,975.11 1,829.57 1,671.79 1,517.24 1,527.69 1,337.99 7.19%
EPS 38.44 45.94 54.35 50.69 34.53 37.83 22.35 9.44%
DPS 0.00 0.00 0.00 14.97 0.00 6.72 6.19 -
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 0.15 0.15 0.17 0.16 0.13 0.09 0.09 8.87%
P/EPS 7.75 6.42 5.61 5.33 5.78 3.80 5.41 6.16%
EY 12.90 15.57 17.82 18.77 17.31 26.31 18.47 -5.80%
DY 0.00 0.00 0.00 5.56 0.00 4.67 5.19 -
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 0.15 0.15 0.18 0.17 0.14 0.07 0.09 8.87%
P/EPS 7.93 6.31 6.22 5.64 6.27 2.98 5.57 6.05%
EY 12.61 15.84 16.08 17.72 15.95 33.54 17.94 -5.70%
DY 0.00 0.00 0.00 5.24 0.00 5.96 5.04 -
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