[HARISON] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 36.65%
YoY- -7.37%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 1,106,753 757,589 376,318 1,400,051 1,062,926 707,633 351,143 114.81%
PBT -7,117 -13,489 -23,143 35,168 26,983 18,480 9,036 -
Tax -6,641 -4,743 -2,040 -8,895 -7,757 -4,779 -2,674 83.29%
NP -13,758 -18,232 -25,183 26,273 19,226 13,701 6,362 -
-
NP to SH -13,758 -18,232 -25,183 26,273 19,226 13,701 6,362 -
-
Tax Rate - - - 25.29% 28.75% 25.86% 29.59% -
Total Cost 1,120,511 775,821 401,501 1,373,778 1,043,700 693,932 344,781 119.24%
-
Net Worth 282,145 286,864 280,724 305,362 297,838 301,954 294,473 -2.80%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 282,145 286,864 280,724 305,362 297,838 301,954 294,473 -2.80%
NOSH 68,481 68,464 68,469 68,466 68,468 68,470 68,482 -0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -1.24% -2.41% -6.69% 1.88% 1.81% 1.94% 1.81% -
ROE -4.88% -6.36% -8.97% 8.60% 6.46% 4.54% 2.16% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1,616.13 1,106.55 549.62 2,044.86 1,552.43 1,033.49 512.75 114.82%
EPS -20.09 -26.63 -36.78 38.37 28.08 19.09 9.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.12 4.19 4.10 4.46 4.35 4.41 4.30 -2.80%
Adjusted Per Share Value based on latest NOSH - 68,460
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1,615.96 1,106.15 549.46 2,044.20 1,551.97 1,033.21 512.70 114.82%
EPS -20.09 -26.62 -36.77 38.36 28.07 20.00 9.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.1196 4.1885 4.0988 4.4586 4.3487 4.4088 4.2996 -2.80%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.60 3.63 3.05 3.01 2.98 3.28 2.81 -
P/RPS 0.22 0.33 0.55 0.15 0.19 0.32 0.55 -45.68%
P/EPS -17.92 -13.63 -8.29 7.84 10.61 16.39 30.25 -
EY -5.58 -7.34 -12.06 12.75 9.42 6.10 3.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.87 0.74 0.67 0.69 0.74 0.65 21.43%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 22/08/14 30/05/14 28/02/14 27/11/13 30/08/13 28/05/13 -
Price 3.50 3.52 3.40 3.02 3.05 2.96 3.30 -
P/RPS 0.22 0.32 0.62 0.15 0.20 0.29 0.64 -50.89%
P/EPS -17.42 -13.22 -9.24 7.87 10.86 14.79 35.52 -
EY -5.74 -7.57 -10.82 12.71 9.21 6.76 2.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.84 0.83 0.68 0.70 0.67 0.77 6.80%

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