[HARISON] QoQ Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
26-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 91.28%
YoY- -6.71%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 429,222 1,499,998 1,147,399 785,247 412,781 1,497,701 1,156,778 -48.33%
PBT 8,362 26,981 20,220 14,321 7,996 23,559 18,106 -40.22%
Tax -2,043 -6,457 -4,714 -3,334 -2,252 -7,890 -5,574 -48.75%
NP 6,319 20,524 15,506 10,987 5,744 15,669 12,532 -36.62%
-
NP to SH 6,347 20,550 15,506 10,987 5,744 15,669 12,532 -36.43%
-
Tax Rate 24.43% 23.93% 23.31% 23.28% 28.16% 33.49% 30.79% -
Total Cost 422,903 1,479,474 1,131,893 774,260 407,037 1,482,032 1,144,246 -48.46%
-
Net Worth 306,772 301,011 296,559 301,201 296,442 293,108 288,989 4.05%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 306,772 301,011 296,559 301,201 296,442 293,108 288,989 4.05%
NOSH 68,489 68,567 68,489 68,454 68,462 68,483 68,480 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 1.47% 1.37% 1.35% 1.40% 1.39% 1.05% 1.08% -
ROE 2.07% 6.83% 5.23% 3.65% 1.94% 5.35% 4.34% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 626.82 2,187.62 1,675.29 1,147.10 602.93 2,186.96 1,689.20 -48.33%
EPS 9.27 30.01 22.64 16.05 8.39 22.88 18.30 -36.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.48 4.39 4.33 4.40 4.33 4.28 4.22 4.06%
Adjusted Per Share Value based on latest NOSH - 68,446
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 626.70 2,190.13 1,675.30 1,146.53 602.70 2,186.78 1,689.00 -48.33%
EPS 9.27 30.00 22.64 16.04 8.39 22.88 18.30 -36.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.4792 4.395 4.33 4.3978 4.3283 4.2796 4.2195 4.05%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 3.45 3.20 3.15 2.90 2.92 2.89 3.02 -
P/RPS 0.55 0.15 0.19 0.25 0.48 0.13 0.18 110.42%
P/EPS 37.22 10.68 13.91 18.07 34.80 12.63 16.50 71.91%
EY 2.69 9.37 7.19 5.53 2.87 7.92 6.06 -41.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.73 0.73 0.66 0.67 0.68 0.72 4.57%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 24/05/17 27/02/17 25/11/16 26/08/16 24/05/16 25/02/16 27/11/15 -
Price 4.15 3.39 3.30 3.15 3.09 2.91 3.25 -
P/RPS 0.66 0.15 0.20 0.27 0.51 0.13 0.19 129.19%
P/EPS 44.77 11.31 14.58 19.63 36.83 12.72 17.76 85.11%
EY 2.23 8.84 6.86 5.10 2.72 7.86 5.63 -46.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.77 0.76 0.72 0.71 0.68 0.77 13.39%

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