[HARISON] QoQ Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 1.49%
YoY- -4.55%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 1,865,952 1,653,407 1,666,970 1,638,494 1,721,916 1,550,747 1,581,574 11.66%
PBT 39,484 32,044 37,077 32,452 33,136 28,111 30,805 18.01%
Tax -9,768 -9,280 -10,013 -8,552 -9,588 -6,856 -7,933 14.89%
NP 29,716 22,764 27,064 23,900 23,548 21,255 22,872 19.08%
-
NP to SH 29,976 22,470 27,064 23,900 23,548 21,255 22,942 19.53%
-
Tax Rate 24.74% 28.96% 27.01% 26.35% 28.94% 24.39% 25.75% -
Total Cost 1,836,236 1,630,643 1,639,906 1,614,594 1,698,368 1,529,492 1,558,702 11.55%
-
Net Worth 312,935 308,142 310,881 316,359 310,881 304,718 300,609 2.71%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 312,935 308,142 310,881 316,359 310,881 304,718 300,609 2.71%
NOSH 68,489 68,489 68,489 68,489 68,489 68,489 68,489 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 1.59% 1.38% 1.62% 1.46% 1.37% 1.37% 1.45% -
ROE 9.58% 7.29% 8.71% 7.55% 7.57% 6.98% 7.63% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 2,724.97 2,414.58 2,434.39 2,392.80 2,514.63 2,264.66 2,309.68 11.66%
EPS 43.76 32.81 39.52 34.90 34.40 31.04 33.51 19.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.57 4.50 4.54 4.62 4.54 4.45 4.39 2.71%
Adjusted Per Share Value based on latest NOSH - 68,489
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 544.79 482.74 486.70 478.38 502.74 452.77 461.77 11.66%
EPS 8.75 6.56 7.90 6.98 6.88 6.21 6.70 19.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9137 0.8997 0.9077 0.9237 0.9077 0.8897 0.8777 2.71%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 3.88 3.50 3.78 3.84 3.85 3.90 3.93 -
P/RPS 0.14 0.14 0.16 0.16 0.15 0.17 0.17 -12.15%
P/EPS 8.86 10.67 9.56 11.00 11.20 12.56 11.73 -17.07%
EY 11.28 9.38 10.46 9.09 8.93 7.96 8.53 20.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.78 0.83 0.83 0.85 0.88 0.90 -3.74%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 27/05/19 28/02/19 28/11/18 29/08/18 28/05/18 26/02/18 27/11/17 -
Price 3.90 3.91 3.79 3.80 4.00 3.89 4.05 -
P/RPS 0.14 0.16 0.16 0.16 0.16 0.17 0.18 -15.43%
P/EPS 8.91 11.92 9.59 10.89 11.63 12.53 12.09 -18.42%
EY 11.22 8.39 10.43 9.18 8.60 7.98 8.27 22.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.87 0.83 0.82 0.88 0.87 0.92 -5.14%

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