[HARISON] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 13.24%
YoY- 17.96%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 1,799,240 1,865,952 1,653,407 1,666,970 1,638,494 1,721,916 1,550,747 10.44%
PBT 38,102 39,484 32,044 37,077 32,452 33,136 28,111 22.54%
Tax -9,852 -9,768 -9,280 -10,013 -8,552 -9,588 -6,856 27.42%
NP 28,250 29,716 22,764 27,064 23,900 23,548 21,255 20.94%
-
NP to SH 28,412 29,976 22,470 27,064 23,900 23,548 21,255 21.41%
-
Tax Rate 25.86% 24.74% 28.96% 27.01% 26.35% 28.94% 24.39% -
Total Cost 1,770,990 1,836,236 1,630,643 1,639,906 1,614,594 1,698,368 1,529,492 10.29%
-
Net Worth 319,782 312,935 308,142 310,881 316,359 310,881 304,718 3.27%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 319,782 312,935 308,142 310,881 316,359 310,881 304,718 3.27%
NOSH 68,489 68,489 68,489 68,489 68,489 68,489 68,489 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 1.57% 1.59% 1.38% 1.62% 1.46% 1.37% 1.37% -
ROE 8.88% 9.58% 7.29% 8.71% 7.55% 7.57% 6.98% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 2,627.55 2,724.97 2,414.58 2,434.39 2,392.80 2,514.63 2,264.66 10.44%
EPS 41.50 43.76 32.81 39.52 34.90 34.40 31.04 21.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.67 4.57 4.50 4.54 4.62 4.54 4.45 3.27%
Adjusted Per Share Value based on latest NOSH - 68,489
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 525.32 544.79 482.74 486.70 478.38 502.74 452.77 10.44%
EPS 8.30 8.75 6.56 7.90 6.98 6.88 6.21 21.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9337 0.9137 0.8997 0.9077 0.9237 0.9077 0.8897 3.27%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 3.70 3.88 3.50 3.78 3.84 3.85 3.90 -
P/RPS 0.14 0.14 0.14 0.16 0.16 0.15 0.17 -12.17%
P/EPS 8.92 8.86 10.67 9.56 11.00 11.20 12.56 -20.44%
EY 11.21 11.28 9.38 10.46 9.09 8.93 7.96 25.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.85 0.78 0.83 0.83 0.85 0.88 -6.95%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 26/08/19 27/05/19 28/02/19 28/11/18 29/08/18 28/05/18 26/02/18 -
Price 3.60 3.90 3.91 3.79 3.80 4.00 3.89 -
P/RPS 0.14 0.14 0.16 0.16 0.16 0.16 0.17 -12.17%
P/EPS 8.68 8.91 11.92 9.59 10.89 11.63 12.53 -21.76%
EY 11.53 11.22 8.39 10.43 9.18 8.60 7.98 27.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.85 0.87 0.83 0.82 0.88 0.87 -7.83%

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