[HARISON] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -8.37%
YoY- 10.97%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 1,638,494 1,721,916 1,550,747 1,581,574 1,618,708 1,716,888 1,499,998 6.08%
PBT 32,452 33,136 28,111 30,805 33,482 33,448 26,981 13.13%
Tax -8,552 -9,588 -6,856 -7,933 -8,546 -8,172 -6,457 20.66%
NP 23,900 23,548 21,255 22,872 24,936 25,276 20,524 10.71%
-
NP to SH 23,900 23,548 21,255 22,942 25,038 25,388 20,550 10.62%
-
Tax Rate 26.35% 28.94% 24.39% 25.75% 25.52% 24.43% 23.93% -
Total Cost 1,614,594 1,698,368 1,529,492 1,558,702 1,593,772 1,691,612 1,479,474 6.01%
-
Net Worth 316,359 310,881 304,718 300,609 312,935 306,772 301,011 3.38%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 316,359 310,881 304,718 300,609 312,935 306,772 301,011 3.38%
NOSH 68,489 68,489 68,489 68,489 68,489 68,489 68,567 -0.07%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 1.46% 1.37% 1.37% 1.45% 1.54% 1.47% 1.37% -
ROE 7.55% 7.57% 6.98% 7.63% 8.00% 8.28% 6.83% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 2,392.80 2,514.63 2,264.66 2,309.68 2,363.91 2,507.28 2,187.62 6.17%
EPS 34.90 34.40 31.04 33.51 36.56 37.08 30.01 10.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.62 4.54 4.45 4.39 4.57 4.48 4.39 3.47%
Adjusted Per Share Value based on latest NOSH - 68,489
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 478.38 502.74 452.77 461.77 472.61 501.27 437.95 6.08%
EPS 6.98 6.88 6.21 6.70 7.31 7.41 6.00 10.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9237 0.9077 0.8897 0.8777 0.9137 0.8957 0.8789 3.37%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 3.84 3.85 3.90 3.93 3.91 3.45 3.20 -
P/RPS 0.16 0.15 0.17 0.17 0.17 0.14 0.15 4.40%
P/EPS 11.00 11.20 12.56 11.73 10.69 9.31 10.68 1.99%
EY 9.09 8.93 7.96 8.53 9.35 10.75 9.37 -2.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.85 0.88 0.90 0.86 0.77 0.73 8.96%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 28/05/18 26/02/18 27/11/17 28/08/17 24/05/17 27/02/17 -
Price 3.80 4.00 3.89 4.05 3.95 4.15 3.39 -
P/RPS 0.16 0.16 0.17 0.18 0.17 0.17 0.15 4.40%
P/EPS 10.89 11.63 12.53 12.09 10.80 11.19 11.31 -2.49%
EY 9.18 8.60 7.98 8.27 9.26 8.93 8.84 2.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.88 0.87 0.92 0.86 0.93 0.77 4.29%

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