[HARISON] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 49.69%
YoY- -171.56%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 1,564,382 1,653,740 1,445,308 1,475,670 1,515,178 1,505,272 1,400,051 7.70%
PBT 31,886 30,948 -1,395 -9,489 -26,978 -92,572 35,168 -6.33%
Tax -8,332 -9,516 -7,931 -8,854 -9,486 -8,160 -8,895 -4.27%
NP 23,554 21,432 -9,326 -18,344 -36,464 -100,732 26,273 -7.04%
-
NP to SH 23,554 21,432 -9,326 -18,344 -36,464 -100,732 26,273 -7.04%
-
Tax Rate 26.13% 30.75% - - - - 25.29% -
Total Cost 1,540,828 1,632,308 1,454,634 1,494,014 1,551,642 1,606,004 1,373,778 7.97%
-
Net Worth 298,533 291,880 286,194 282,145 286,864 280,724 305,362 -1.50%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 298,533 291,880 286,194 282,145 286,864 280,724 305,362 -1.50%
NOSH 68,470 68,516 68,467 68,481 68,464 68,469 68,466 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 1.51% 1.30% -0.65% -1.24% -2.41% -6.69% 1.88% -
ROE 7.89% 7.34% -3.26% -6.50% -12.71% -35.88% 8.60% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 2,284.74 2,413.63 2,110.93 2,154.84 2,213.10 2,198.46 2,044.86 7.69%
EPS 34.40 31.28 -13.62 -26.79 -53.26 -147.12 38.37 -7.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.36 4.26 4.18 4.12 4.19 4.10 4.46 -1.50%
Adjusted Per Share Value based on latest NOSH - 68,514
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 2,284.14 2,414.61 2,110.28 2,154.61 2,212.29 2,197.83 2,044.20 7.70%
EPS 34.39 31.29 -13.62 -26.78 -53.24 -147.08 38.36 -7.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.3588 4.2617 4.1787 4.1196 4.1885 4.0988 4.4586 -1.50%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 3.53 3.18 3.15 3.60 3.63 3.05 3.01 -
P/RPS 0.15 0.13 0.15 0.17 0.16 0.14 0.15 0.00%
P/EPS 10.26 10.17 -23.13 -13.44 -6.82 -2.07 7.84 19.70%
EY 9.75 9.84 -4.32 -7.44 -14.67 -48.24 12.75 -16.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.75 0.75 0.87 0.87 0.74 0.67 13.52%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 29/05/15 27/02/15 28/11/14 22/08/14 30/05/14 28/02/14 -
Price 3.10 3.50 3.30 3.50 3.52 3.40 3.02 -
P/RPS 0.14 0.15 0.16 0.16 0.16 0.15 0.15 -4.50%
P/EPS 9.01 11.19 -24.23 -13.07 -6.61 -2.31 7.87 9.46%
EY 11.10 8.94 -4.13 -7.65 -15.13 -43.27 12.71 -8.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.82 0.79 0.85 0.84 0.83 0.68 2.92%

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