[HARISON] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 25.03%
YoY- 268.01%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 1,147,399 785,247 412,781 1,497,701 1,156,778 782,191 413,435 97.11%
PBT 20,220 14,321 7,996 23,559 18,106 15,943 7,737 89.39%
Tax -4,714 -3,334 -2,252 -7,890 -5,574 -4,166 -2,379 57.56%
NP 15,506 10,987 5,744 15,669 12,532 11,777 5,358 102.68%
-
NP to SH 15,506 10,987 5,744 15,669 12,532 11,777 5,358 102.68%
-
Tax Rate 23.31% 23.28% 28.16% 33.49% 30.79% 26.13% 30.75% -
Total Cost 1,131,893 774,260 407,037 1,482,032 1,144,246 770,414 408,077 97.04%
-
Net Worth 296,559 301,201 296,442 293,108 288,989 298,533 291,880 1.06%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 296,559 301,201 296,442 293,108 288,989 298,533 291,880 1.06%
NOSH 68,489 68,454 68,462 68,483 68,480 68,470 68,516 -0.02%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 1.35% 1.40% 1.39% 1.05% 1.08% 1.51% 1.30% -
ROE 5.23% 3.65% 1.94% 5.35% 4.34% 3.94% 1.84% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 1,675.29 1,147.10 602.93 2,186.96 1,689.20 1,142.37 603.41 97.17%
EPS 22.64 16.05 8.39 22.88 18.30 17.20 7.82 102.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.33 4.40 4.33 4.28 4.22 4.36 4.26 1.08%
Adjusted Per Share Value based on latest NOSH - 68,493
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 335.00 229.27 120.52 437.28 337.74 228.37 120.71 97.11%
EPS 4.53 3.21 1.68 4.57 3.66 3.44 1.56 103.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8659 0.8794 0.8655 0.8558 0.8437 0.8716 0.8522 1.06%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 3.15 2.90 2.92 2.89 3.02 3.53 3.18 -
P/RPS 0.19 0.25 0.48 0.13 0.18 0.31 0.53 -49.44%
P/EPS 13.91 18.07 34.80 12.63 16.50 20.52 40.66 -50.98%
EY 7.19 5.53 2.87 7.92 6.06 4.87 2.46 104.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.66 0.67 0.68 0.72 0.81 0.75 -1.78%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 26/08/16 24/05/16 25/02/16 27/11/15 27/08/15 29/05/15 -
Price 3.30 3.15 3.09 2.91 3.25 3.10 3.50 -
P/RPS 0.20 0.27 0.51 0.13 0.19 0.27 0.58 -50.73%
P/EPS 14.58 19.63 36.83 12.72 17.76 18.02 44.76 -52.56%
EY 6.86 5.10 2.72 7.86 5.63 5.55 2.23 111.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.72 0.71 0.68 0.77 0.71 0.82 -4.92%

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