[HARISON] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 40.33%
YoY- -9.57%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 757,589 376,318 1,400,051 1,062,926 707,633 351,143 1,365,890 -32.56%
PBT -13,489 -23,143 35,168 26,983 18,480 9,036 40,005 -
Tax -4,743 -2,040 -8,895 -7,757 -4,779 -2,674 -11,643 -45.13%
NP -18,232 -25,183 26,273 19,226 13,701 6,362 28,362 -
-
NP to SH -18,232 -25,183 26,273 19,226 13,701 6,362 28,362 -
-
Tax Rate - - 25.29% 28.75% 25.86% 29.59% 29.10% -
Total Cost 775,821 401,501 1,373,778 1,043,700 693,932 344,781 1,337,528 -30.51%
-
Net Worth 286,864 280,724 305,362 297,838 301,954 294,473 288,285 -0.32%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 286,864 280,724 305,362 297,838 301,954 294,473 288,285 -0.32%
NOSH 68,464 68,469 68,466 68,468 68,470 68,482 68,476 -0.01%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -2.41% -6.69% 1.88% 1.81% 1.94% 1.81% 2.08% -
ROE -6.36% -8.97% 8.60% 6.46% 4.54% 2.16% 9.84% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 1,106.55 549.62 2,044.86 1,552.43 1,033.49 512.75 1,994.69 -32.55%
EPS -26.63 -36.78 38.37 28.08 19.09 9.29 41.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.19 4.10 4.46 4.35 4.41 4.30 4.21 -0.31%
Adjusted Per Share Value based on latest NOSH - 68,464
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 1,106.15 549.46 2,044.20 1,551.97 1,033.21 512.70 1,994.32 -32.56%
EPS -26.62 -36.77 38.36 28.07 20.00 9.29 41.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.1885 4.0988 4.4586 4.3487 4.4088 4.2996 4.2092 -0.32%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.63 3.05 3.01 2.98 3.28 2.81 2.85 -
P/RPS 0.33 0.55 0.15 0.19 0.32 0.55 0.14 77.39%
P/EPS -13.63 -8.29 7.84 10.61 16.39 30.25 6.88 -
EY -7.34 -12.06 12.75 9.42 6.10 3.31 14.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.74 0.67 0.69 0.74 0.65 0.68 17.90%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 22/08/14 30/05/14 28/02/14 27/11/13 30/08/13 28/05/13 28/02/13 -
Price 3.52 3.40 3.02 3.05 2.96 3.30 2.84 -
P/RPS 0.32 0.62 0.15 0.20 0.29 0.64 0.14 73.78%
P/EPS -13.22 -9.24 7.87 10.86 14.79 35.52 6.86 -
EY -7.57 -10.82 12.71 9.21 6.76 2.82 14.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.83 0.68 0.70 0.67 0.77 0.67 16.31%

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