[HARISON] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -16.97%
YoY- 5.72%
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 1,791,302 1,799,240 1,865,952 1,653,407 1,666,970 1,638,494 1,721,916 2.66%
PBT 37,828 38,102 39,484 32,044 37,077 32,452 33,136 9.22%
Tax -9,754 -9,852 -9,768 -9,280 -10,013 -8,552 -9,588 1.14%
NP 28,073 28,250 29,716 22,764 27,064 23,900 23,548 12.41%
-
NP to SH 28,136 28,412 29,976 22,470 27,064 23,900 23,548 12.58%
-
Tax Rate 25.79% 25.86% 24.74% 28.96% 27.01% 26.35% 28.94% -
Total Cost 1,763,229 1,770,990 1,836,236 1,630,643 1,639,906 1,614,594 1,698,368 2.52%
-
Net Worth 312,935 319,782 312,935 308,142 310,881 316,359 310,881 0.43%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 312,935 319,782 312,935 308,142 310,881 316,359 310,881 0.43%
NOSH 68,489 68,489 68,489 68,489 68,489 68,489 68,489 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 1.57% 1.57% 1.59% 1.38% 1.62% 1.46% 1.37% -
ROE 8.99% 8.88% 9.58% 7.29% 8.71% 7.55% 7.57% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 2,615.96 2,627.55 2,724.97 2,414.58 2,434.39 2,392.80 2,514.63 2.66%
EPS 41.09 41.50 43.76 32.81 39.52 34.90 34.40 12.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.57 4.67 4.57 4.50 4.54 4.62 4.54 0.43%
Adjusted Per Share Value based on latest NOSH - 68,489
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 523.00 525.32 544.79 482.74 486.70 478.38 502.74 2.66%
EPS 8.21 8.30 8.75 6.56 7.90 6.98 6.88 12.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9137 0.9337 0.9137 0.8997 0.9077 0.9237 0.9077 0.43%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 3.70 3.70 3.88 3.50 3.78 3.84 3.85 -
P/RPS 0.14 0.14 0.14 0.14 0.16 0.16 0.15 -4.49%
P/EPS 9.00 8.92 8.86 10.67 9.56 11.00 11.20 -13.55%
EY 11.11 11.21 11.28 9.38 10.46 9.09 8.93 15.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.79 0.85 0.78 0.83 0.83 0.85 -3.15%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 22/11/19 26/08/19 27/05/19 28/02/19 28/11/18 29/08/18 28/05/18 -
Price 3.72 3.60 3.90 3.91 3.79 3.80 4.00 -
P/RPS 0.14 0.14 0.14 0.16 0.16 0.16 0.16 -8.50%
P/EPS 9.05 8.68 8.91 11.92 9.59 10.89 11.63 -15.38%
EY 11.05 11.53 11.22 8.39 10.43 9.18 8.60 18.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.77 0.85 0.87 0.83 0.82 0.88 -5.37%

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