[HARISON] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 40.77%
YoY- 40.58%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 1,659,522 1,120,286 559,936 1,931,498 1,436,599 979,397 508,798 119.77%
PBT 63,619 40,647 18,039 58,880 42,664 28,439 14,035 173.64%
Tax -16,228 -10,075 -4,617 -14,787 -11,184 -7,716 -3,667 169.30%
NP 47,391 30,572 13,422 44,093 31,480 20,723 10,368 175.16%
-
NP to SH 46,928 30,219 13,152 41,449 29,444 19,696 9,747 184.85%
-
Tax Rate 25.51% 24.79% 25.59% 25.11% 26.21% 27.13% 26.13% -
Total Cost 1,612,131 1,089,714 546,514 1,887,405 1,405,119 958,674 498,430 118.55%
-
Net Worth 395,106 398,530 381,411 367,031 355,390 354,020 343,749 9.71%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 395,106 398,530 381,411 367,031 355,390 354,020 343,749 9.71%
NOSH 68,489 68,489 68,489 68,489 68,489 68,489 68,489 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 2.86% 2.73% 2.40% 2.28% 2.19% 2.12% 2.04% -
ROE 11.88% 7.58% 3.45% 11.29% 8.28% 5.56% 2.84% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 2,423.51 1,636.03 817.71 2,820.69 2,097.96 1,430.28 743.03 119.77%
EPS 68.53 44.13 19.21 60.53 43.00 28.76 14.23 184.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.77 5.82 5.57 5.36 5.19 5.17 5.02 9.71%
Adjusted Per Share Value based on latest NOSH - 68,489
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 484.52 327.09 163.48 563.93 419.44 285.95 148.55 119.77%
EPS 13.70 8.82 3.84 12.10 8.60 5.75 2.85 184.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1536 1.1636 1.1136 1.0716 1.0376 1.0336 1.0036 9.72%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 5.86 6.03 4.99 4.80 4.80 4.50 4.03 -
P/RPS 0.24 0.37 0.61 0.17 0.23 0.31 0.54 -41.73%
P/EPS 8.55 13.66 25.98 7.93 11.16 15.64 28.31 -54.95%
EY 11.69 7.32 3.85 12.61 8.96 6.39 3.53 122.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.04 0.90 0.90 0.92 0.87 0.80 17.56%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 25/11/22 26/08/22 27/05/22 28/02/22 26/11/21 27/08/21 27/05/21 -
Price 6.11 5.60 5.86 5.00 4.60 4.24 4.10 -
P/RPS 0.25 0.34 0.72 0.18 0.22 0.30 0.55 -40.85%
P/EPS 8.92 12.69 30.51 8.26 10.70 14.74 28.80 -54.19%
EY 11.22 7.88 3.28 12.11 9.35 6.78 3.47 118.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.96 1.05 0.93 0.89 0.82 0.82 18.64%

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