[HARISON] QoQ Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
28-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 97.24%
YoY- 13.94%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 430,479 1,550,747 1,186,181 809,354 429,222 1,499,998 1,147,399 -48.01%
PBT 8,284 28,111 23,104 16,741 8,362 26,981 20,220 -44.86%
Tax -2,397 -6,856 -5,950 -4,273 -2,043 -6,457 -4,714 -36.31%
NP 5,887 21,255 17,154 12,468 6,319 20,524 15,506 -47.59%
-
NP to SH 5,887 21,255 17,207 12,519 6,347 20,550 15,506 -47.59%
-
Tax Rate 28.94% 24.39% 25.75% 25.52% 24.43% 23.93% 23.31% -
Total Cost 424,592 1,529,492 1,169,027 796,886 422,903 1,479,474 1,131,893 -48.01%
-
Net Worth 310,881 304,718 300,609 312,935 306,772 301,011 296,559 3.19%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 310,881 304,718 300,609 312,935 306,772 301,011 296,559 3.19%
NOSH 68,489 68,489 68,489 68,489 68,489 68,567 68,489 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 1.37% 1.37% 1.45% 1.54% 1.47% 1.37% 1.35% -
ROE 1.89% 6.98% 5.72% 4.00% 2.07% 6.83% 5.23% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 628.66 2,264.66 1,732.26 1,181.95 626.82 2,187.62 1,675.29 -48.00%
EPS 8.60 31.04 25.13 18.28 9.27 30.01 22.64 -47.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.54 4.45 4.39 4.57 4.48 4.39 4.33 3.21%
Adjusted Per Share Value based on latest NOSH - 68,489
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 125.69 452.77 346.32 236.30 125.32 437.95 335.00 -48.01%
EPS 1.72 6.21 5.02 3.66 1.85 6.00 4.53 -47.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9077 0.8897 0.8777 0.9137 0.8957 0.8789 0.8659 3.19%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 3.85 3.90 3.93 3.91 3.45 3.20 3.15 -
P/RPS 0.61 0.17 0.23 0.33 0.55 0.15 0.19 117.78%
P/EPS 44.78 12.56 15.64 21.39 37.22 10.68 13.91 118.17%
EY 2.23 7.96 6.39 4.68 2.69 9.37 7.19 -54.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.88 0.90 0.86 0.77 0.73 0.73 10.68%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 28/05/18 26/02/18 27/11/17 28/08/17 24/05/17 27/02/17 25/11/16 -
Price 4.00 3.89 4.05 3.95 4.15 3.39 3.30 -
P/RPS 0.64 0.17 0.23 0.33 0.66 0.15 0.20 117.30%
P/EPS 46.53 12.53 16.12 21.61 44.77 11.31 14.58 116.91%
EY 2.15 7.98 6.20 4.63 2.23 8.84 6.86 -53.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.87 0.92 0.86 0.93 0.77 0.76 10.27%

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