[HARISON] YoY TTM Result on 31-Mar-2006 [#1]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 5.14%
YoY- 24.79%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 1,043,957 989,924 866,520 828,831 804,652 738,504 661,534 7.89%
PBT 32,728 29,284 19,297 18,372 17,547 13,611 13,623 15.71%
Tax -9,203 -8,697 -5,960 -5,725 -7,412 -4,754 -4,036 14.71%
NP 23,525 20,587 13,337 12,647 10,135 8,857 9,587 16.12%
-
NP to SH 23,525 20,587 13,337 12,647 10,135 8,857 9,587 16.12%
-
Tax Rate 28.12% 29.70% 30.89% 31.16% 42.24% 34.93% 29.63% -
Total Cost 1,020,432 969,337 853,183 816,184 794,517 729,647 651,947 7.74%
-
Net Worth 222,479 196,231 177,396 165,783 158,465 150,689 119,999 10.82%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - 4,603 4,241 - 11,299 3,005 2,997 -
Div Payout % - 22.36% 31.80% - 111.49% 33.94% 31.27% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 222,479 196,231 177,396 165,783 158,465 150,689 119,999 10.82%
NOSH 68,245 62,295 60,752 60,504 60,252 60,035 59,999 2.16%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 2.25% 2.08% 1.54% 1.53% 1.26% 1.20% 1.45% -
ROE 10.57% 10.49% 7.52% 7.63% 6.40% 5.88% 7.99% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 1,529.72 1,589.07 1,426.32 1,369.86 1,335.46 1,230.11 1,102.56 5.60%
EPS 34.47 33.05 21.95 20.90 16.82 14.75 15.98 13.65%
DPS 0.00 7.50 7.00 0.00 18.84 5.00 5.00 -
NAPS 3.26 3.15 2.92 2.74 2.63 2.51 2.00 8.47%
Adjusted Per Share Value based on latest NOSH - 60,504
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 1,524.27 1,445.38 1,265.20 1,210.17 1,174.86 1,078.28 965.90 7.89%
EPS 34.35 30.06 19.47 18.47 14.80 12.93 14.00 16.12%
DPS 0.00 6.72 6.19 0.00 16.50 4.39 4.38 -
NAPS 3.2484 2.8652 2.5902 2.4206 2.3137 2.2002 1.7521 10.82%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 1.38 1.30 1.21 1.13 1.30 1.16 0.95 -
P/RPS 0.09 0.08 0.08 0.08 0.10 0.09 0.09 0.00%
P/EPS 4.00 3.93 5.51 5.41 7.73 7.86 5.95 -6.39%
EY 24.98 25.42 18.14 18.50 12.94 12.72 16.82 6.80%
DY 0.00 5.77 5.79 0.00 14.49 4.31 5.26 -
P/NAPS 0.42 0.41 0.41 0.41 0.49 0.46 0.48 -2.19%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 22/05/09 27/05/08 31/05/07 30/05/06 30/05/05 28/05/04 30/05/03 -
Price 1.75 1.35 1.27 1.15 1.26 1.00 0.97 -
P/RPS 0.11 0.08 0.09 0.08 0.09 0.08 0.09 3.39%
P/EPS 5.08 4.09 5.79 5.50 7.49 6.78 6.07 -2.92%
EY 19.70 24.48 17.29 18.18 13.35 14.75 16.47 3.02%
DY 0.00 5.56 5.51 0.00 14.95 5.00 5.15 -
P/NAPS 0.54 0.43 0.43 0.42 0.48 0.40 0.49 1.63%

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