[HARISON] QoQ Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 69.86%
YoY- 17.96%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 899,620 466,488 1,653,407 1,250,228 819,247 430,479 1,550,747 -30.51%
PBT 19,051 9,871 32,044 27,808 16,226 8,284 28,111 -22.90%
Tax -4,926 -2,442 -9,280 -7,510 -4,276 -2,397 -6,856 -19.82%
NP 14,125 7,429 22,764 20,298 11,950 5,887 21,255 -23.90%
-
NP to SH 14,206 7,494 22,470 20,298 11,950 5,887 21,255 -23.61%
-
Tax Rate 25.86% 24.74% 28.96% 27.01% 26.35% 28.94% 24.39% -
Total Cost 885,495 459,059 1,630,643 1,229,930 807,297 424,592 1,529,492 -30.60%
-
Net Worth 319,782 312,935 308,142 310,881 316,359 310,881 304,718 3.27%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 319,782 312,935 308,142 310,881 316,359 310,881 304,718 3.27%
NOSH 68,489 68,489 68,489 68,489 68,489 68,489 68,489 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 1.57% 1.59% 1.38% 1.62% 1.46% 1.37% 1.37% -
ROE 4.44% 2.39% 7.29% 6.53% 3.78% 1.89% 6.98% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 1,313.77 681.24 2,414.58 1,825.79 1,196.40 628.66 2,264.66 -30.51%
EPS 20.75 10.94 32.81 29.64 17.45 8.60 31.04 -23.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.67 4.57 4.50 4.54 4.62 4.54 4.45 3.27%
Adjusted Per Share Value based on latest NOSH - 68,489
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 262.66 136.20 482.74 365.02 239.19 125.69 452.77 -30.51%
EPS 4.15 2.19 6.56 5.93 3.49 1.72 6.21 -23.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9337 0.9137 0.8997 0.9077 0.9237 0.9077 0.8897 3.27%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 3.70 3.88 3.50 3.78 3.84 3.85 3.90 -
P/RPS 0.28 0.57 0.14 0.21 0.32 0.61 0.17 39.59%
P/EPS 17.83 35.45 10.67 12.75 22.00 44.78 12.56 26.39%
EY 5.61 2.82 9.38 7.84 4.54 2.23 7.96 -20.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.85 0.78 0.83 0.83 0.85 0.88 -6.95%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 26/08/19 27/05/19 28/02/19 28/11/18 29/08/18 28/05/18 26/02/18 -
Price 3.60 3.90 3.91 3.79 3.80 4.00 3.89 -
P/RPS 0.27 0.57 0.16 0.21 0.32 0.64 0.17 36.24%
P/EPS 17.35 35.64 11.92 12.79 21.77 46.53 12.53 24.30%
EY 5.76 2.81 8.39 7.82 4.59 2.15 7.98 -19.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.85 0.87 0.83 0.82 0.88 0.87 -7.83%

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