[HARISON] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
22-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 2.43%
YoY- 14.27%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 1,291,423 1,213,801 1,083,691 1,043,957 989,924 866,520 828,831 7.66%
PBT 46,478 49,853 41,361 32,728 29,284 19,297 18,372 16.71%
Tax -11,350 -12,983 -9,221 -9,203 -8,697 -5,960 -5,725 12.07%
NP 35,128 36,870 32,140 23,525 20,587 13,337 12,647 18.54%
-
NP to SH 35,128 36,870 32,140 23,525 20,587 13,337 12,647 18.54%
-
Tax Rate 24.42% 26.04% 22.29% 28.12% 29.70% 30.89% 31.16% -
Total Cost 1,256,295 1,176,931 1,051,551 1,020,432 969,337 853,183 816,184 7.44%
-
Net Worth 280,642 280,063 250,672 222,479 196,231 177,396 165,783 9.16%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - 10,253 - 4,603 4,241 - -
Div Payout % - - 31.90% - 22.36% 31.80% - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 280,642 280,063 250,672 222,479 196,231 177,396 165,783 9.16%
NOSH 68,449 68,475 68,489 68,245 62,295 60,752 60,504 2.07%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 2.72% 3.04% 2.97% 2.25% 2.08% 1.54% 1.53% -
ROE 12.52% 13.16% 12.82% 10.57% 10.49% 7.52% 7.63% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 1,886.68 1,772.62 1,582.27 1,529.72 1,589.07 1,426.32 1,369.86 5.47%
EPS 51.32 53.84 46.93 34.47 33.05 21.95 20.90 16.13%
DPS 0.00 0.00 15.00 0.00 7.50 7.00 0.00 -
NAPS 4.10 4.09 3.66 3.26 3.15 2.92 2.74 6.94%
Adjusted Per Share Value based on latest NOSH - 68,245
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 1,885.59 1,772.26 1,582.28 1,524.27 1,445.38 1,265.20 1,210.17 7.66%
EPS 51.29 53.83 46.93 34.35 30.06 19.47 18.47 18.53%
DPS 0.00 0.00 14.97 0.00 6.72 6.19 0.00 -
NAPS 4.0976 4.0892 3.66 3.2484 2.8652 2.5902 2.4206 9.16%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 3.04 3.35 2.75 1.38 1.30 1.21 1.13 -
P/RPS 0.16 0.19 0.17 0.09 0.08 0.08 0.08 12.23%
P/EPS 5.92 6.22 5.86 4.00 3.93 5.51 5.41 1.51%
EY 16.88 16.07 17.06 24.98 25.42 18.14 18.50 -1.51%
DY 0.00 0.00 5.45 0.00 5.77 5.79 0.00 -
P/NAPS 0.74 0.82 0.75 0.42 0.41 0.41 0.41 10.33%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 24/05/12 24/05/11 31/05/10 22/05/09 27/05/08 31/05/07 30/05/06 -
Price 3.16 3.93 2.55 1.75 1.35 1.27 1.15 -
P/RPS 0.17 0.22 0.16 0.11 0.08 0.09 0.08 13.37%
P/EPS 6.16 7.30 5.43 5.08 4.09 5.79 5.50 1.90%
EY 16.24 13.70 18.40 19.70 24.48 17.29 18.18 -1.86%
DY 0.00 0.00 5.88 0.00 5.56 5.51 0.00 -
P/NAPS 0.77 0.96 0.70 0.54 0.43 0.43 0.42 10.61%

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