[HARISON] QoQ Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
22-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 48.54%
YoY- 3.96%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 887,142 478,853 1,764,215 1,343,477 899,620 466,488 1,653,407 -33.99%
PBT 18,104 7,111 34,707 28,371 19,051 9,871 32,044 -31.68%
Tax -5,210 -1,722 -9,207 -7,316 -4,926 -2,442 -9,280 -31.96%
NP 12,894 5,389 25,500 21,055 14,125 7,429 22,764 -31.56%
-
NP to SH 12,076 5,318 25,108 21,102 14,206 7,494 22,470 -33.92%
-
Tax Rate 28.78% 24.22% 26.53% 25.79% 25.86% 24.74% 28.96% -
Total Cost 874,248 473,464 1,738,715 1,322,422 885,495 459,059 1,630,643 -34.02%
-
Net Worth 329,369 322,521 315,674 312,935 319,782 312,935 308,142 4.54%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 329,369 322,521 315,674 312,935 319,782 312,935 308,142 4.54%
NOSH 68,489 68,489 68,489 68,489 68,489 68,489 68,489 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 1.45% 1.13% 1.45% 1.57% 1.57% 1.59% 1.38% -
ROE 3.67% 1.65% 7.95% 6.74% 4.44% 2.39% 7.29% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 1,295.55 699.30 2,576.40 1,961.97 1,313.77 681.24 2,414.58 -33.99%
EPS 17.64 7.77 36.67 30.82 20.75 10.94 32.81 -33.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.81 4.71 4.61 4.57 4.67 4.57 4.50 4.54%
Adjusted Per Share Value based on latest NOSH - 68,489
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 259.02 139.81 515.09 392.25 262.66 136.20 482.74 -33.99%
EPS 3.53 1.55 7.33 6.16 4.15 2.19 6.56 -33.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9616 0.9417 0.9217 0.9137 0.9337 0.9137 0.8997 4.53%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 3.76 2.96 3.82 3.70 3.70 3.88 3.50 -
P/RPS 0.29 0.42 0.15 0.19 0.28 0.57 0.14 62.56%
P/EPS 21.32 38.11 10.42 12.01 17.83 35.45 10.67 58.70%
EY 4.69 2.62 9.60 8.33 5.61 2.82 9.38 -37.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.63 0.83 0.81 0.79 0.85 0.78 0.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 23/06/20 27/02/20 22/11/19 26/08/19 27/05/19 28/02/19 -
Price 3.51 3.75 3.81 3.72 3.60 3.90 3.91 -
P/RPS 0.27 0.54 0.15 0.19 0.27 0.57 0.16 41.78%
P/EPS 19.90 48.29 10.39 12.07 17.35 35.64 11.92 40.77%
EY 5.02 2.07 9.62 8.28 5.76 2.81 8.39 -29.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.80 0.83 0.81 0.77 0.85 0.87 -11.04%

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