[HARISON] QoQ Cumulative Quarter Result on 30-Sep-2020 [#3]

Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 76.49%
YoY- 1.0%
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 979,397 508,798 1,810,952 1,369,375 887,142 478,853 1,764,215 -32.47%
PBT 28,439 14,035 44,870 31,697 18,104 7,111 34,707 -12.44%
Tax -7,716 -3,667 -12,433 -8,509 -5,210 -1,722 -9,207 -11.12%
NP 20,723 10,368 32,437 23,188 12,894 5,389 25,500 -12.92%
-
NP to SH 19,696 9,747 29,485 21,313 12,076 5,318 25,108 -14.95%
-
Tax Rate 27.13% 26.13% 27.71% 26.84% 28.78% 24.22% 26.53% -
Total Cost 958,674 498,430 1,778,515 1,346,187 874,248 473,464 1,738,715 -32.78%
-
Net Worth 354,020 343,749 333,478 324,576 329,369 322,521 315,674 7.95%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 354,020 343,749 333,478 324,576 329,369 322,521 315,674 7.95%
NOSH 68,489 68,489 68,489 68,489 68,489 68,489 68,489 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 2.12% 2.04% 1.79% 1.69% 1.45% 1.13% 1.45% -
ROE 5.56% 2.84% 8.84% 6.57% 3.67% 1.65% 7.95% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 1,430.28 743.03 2,644.65 1,999.79 1,295.55 699.30 2,576.40 -32.47%
EPS 28.76 14.23 43.06 31.13 17.64 7.77 36.67 -14.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.17 5.02 4.87 4.74 4.81 4.71 4.61 7.95%
Adjusted Per Share Value based on latest NOSH - 68,489
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 285.95 148.55 528.74 399.81 259.02 139.81 515.09 -32.47%
EPS 5.75 2.85 8.61 6.22 3.53 1.55 7.33 -14.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0336 1.0036 0.9736 0.9477 0.9616 0.9417 0.9217 7.94%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 4.50 4.03 3.92 3.76 3.76 2.96 3.82 -
P/RPS 0.31 0.54 0.15 0.19 0.29 0.42 0.15 62.32%
P/EPS 15.64 28.31 9.10 12.08 21.32 38.11 10.42 31.12%
EY 6.39 3.53 10.98 8.28 4.69 2.62 9.60 -23.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.80 0.80 0.79 0.78 0.63 0.83 3.19%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 27/08/21 27/05/21 25/03/21 27/11/20 27/08/20 23/06/20 27/02/20 -
Price 4.24 4.10 3.99 3.75 3.51 3.75 3.81 -
P/RPS 0.30 0.55 0.15 0.19 0.27 0.54 0.15 58.80%
P/EPS 14.74 28.80 9.27 12.05 19.90 48.29 10.39 26.28%
EY 6.78 3.47 10.79 8.30 5.02 2.07 9.62 -20.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.82 0.82 0.79 0.73 0.80 0.83 -0.80%

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