[HARISON] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
25-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 38.34%
YoY- 17.43%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 1,436,599 979,397 508,798 1,810,952 1,369,375 887,142 478,853 107.87%
PBT 42,664 28,439 14,035 44,870 31,697 18,104 7,111 229.82%
Tax -11,184 -7,716 -3,667 -12,433 -8,509 -5,210 -1,722 247.70%
NP 31,480 20,723 10,368 32,437 23,188 12,894 5,389 224.00%
-
NP to SH 29,444 19,696 9,747 29,485 21,313 12,076 5,318 212.64%
-
Tax Rate 26.21% 27.13% 26.13% 27.71% 26.84% 28.78% 24.22% -
Total Cost 1,405,119 958,674 498,430 1,778,515 1,346,187 874,248 473,464 106.37%
-
Net Worth 355,390 354,020 343,749 333,478 324,576 329,369 322,521 6.67%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 355,390 354,020 343,749 333,478 324,576 329,369 322,521 6.67%
NOSH 68,489 68,489 68,489 68,489 68,489 68,489 68,489 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 2.19% 2.12% 2.04% 1.79% 1.69% 1.45% 1.13% -
ROE 8.28% 5.56% 2.84% 8.84% 6.57% 3.67% 1.65% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 2,097.96 1,430.28 743.03 2,644.65 1,999.79 1,295.55 699.30 107.87%
EPS 43.00 28.76 14.23 43.06 31.13 17.64 7.77 212.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.19 5.17 5.02 4.87 4.74 4.81 4.71 6.67%
Adjusted Per Share Value based on latest NOSH - 68,489
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 419.44 285.95 148.55 528.74 399.81 259.02 139.81 107.87%
EPS 8.60 5.75 2.85 8.61 6.22 3.53 1.55 213.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0376 1.0336 1.0036 0.9736 0.9477 0.9616 0.9417 6.67%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 4.80 4.50 4.03 3.92 3.76 3.76 2.96 -
P/RPS 0.23 0.31 0.54 0.15 0.19 0.29 0.42 -33.04%
P/EPS 11.16 15.64 28.31 9.10 12.08 21.32 38.11 -55.86%
EY 8.96 6.39 3.53 10.98 8.28 4.69 2.62 126.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.87 0.80 0.80 0.79 0.78 0.63 28.68%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 27/08/21 27/05/21 25/03/21 27/11/20 27/08/20 23/06/20 -
Price 4.60 4.24 4.10 3.99 3.75 3.51 3.75 -
P/RPS 0.22 0.30 0.55 0.15 0.19 0.27 0.54 -45.01%
P/EPS 10.70 14.74 28.80 9.27 12.05 19.90 48.29 -63.34%
EY 9.35 6.78 3.47 10.79 8.30 5.02 2.07 172.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.82 0.82 0.82 0.79 0.73 0.80 7.35%

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