[HARISON] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 37.45%
YoY- 10.97%
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 819,247 430,479 1,550,747 1,186,181 809,354 429,222 1,499,998 -33.25%
PBT 16,226 8,284 28,111 23,104 16,741 8,362 26,981 -28.81%
Tax -4,276 -2,397 -6,856 -5,950 -4,273 -2,043 -6,457 -24.08%
NP 11,950 5,887 21,255 17,154 12,468 6,319 20,524 -30.34%
-
NP to SH 11,950 5,887 21,255 17,207 12,519 6,347 20,550 -30.40%
-
Tax Rate 26.35% 28.94% 24.39% 25.75% 25.52% 24.43% 23.93% -
Total Cost 807,297 424,592 1,529,492 1,169,027 796,886 422,903 1,479,474 -33.29%
-
Net Worth 316,359 310,881 304,718 300,609 312,935 306,772 301,011 3.38%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 316,359 310,881 304,718 300,609 312,935 306,772 301,011 3.38%
NOSH 68,489 68,489 68,489 68,489 68,489 68,489 68,567 -0.07%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 1.46% 1.37% 1.37% 1.45% 1.54% 1.47% 1.37% -
ROE 3.78% 1.89% 6.98% 5.72% 4.00% 2.07% 6.83% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 1,196.40 628.66 2,264.66 1,732.26 1,181.95 626.82 2,187.62 -33.19%
EPS 17.45 8.60 31.04 25.13 18.28 9.27 30.01 -30.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.62 4.54 4.45 4.39 4.57 4.48 4.39 3.47%
Adjusted Per Share Value based on latest NOSH - 68,489
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 239.19 125.69 452.77 346.32 236.30 125.32 437.95 -33.25%
EPS 3.49 1.72 6.21 5.02 3.66 1.85 6.00 -30.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9237 0.9077 0.8897 0.8777 0.9137 0.8957 0.8789 3.37%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 3.84 3.85 3.90 3.93 3.91 3.45 3.20 -
P/RPS 0.32 0.61 0.17 0.23 0.33 0.55 0.15 65.94%
P/EPS 22.00 44.78 12.56 15.64 21.39 37.22 10.68 62.10%
EY 4.54 2.23 7.96 6.39 4.68 2.69 9.37 -38.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.85 0.88 0.90 0.86 0.77 0.73 8.96%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 28/05/18 26/02/18 27/11/17 28/08/17 24/05/17 27/02/17 -
Price 3.80 4.00 3.89 4.05 3.95 4.15 3.39 -
P/RPS 0.32 0.64 0.17 0.23 0.33 0.66 0.15 65.94%
P/EPS 21.77 46.53 12.53 16.12 21.61 44.77 11.31 54.92%
EY 4.59 2.15 7.98 6.20 4.63 2.23 8.84 -35.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.88 0.87 0.92 0.86 0.93 0.77 4.29%

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