[HARISON] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -77.57%
YoY- -19.03%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,400,051 1,062,926 707,633 351,143 1,365,890 1,038,029 694,847 59.32%
PBT 35,168 26,983 18,480 9,036 40,005 30,610 22,221 35.69%
Tax -8,895 -7,757 -4,779 -2,674 -11,643 -9,350 -6,544 22.63%
NP 26,273 19,226 13,701 6,362 28,362 21,260 15,677 40.95%
-
NP to SH 26,273 19,226 13,701 6,362 28,362 21,260 15,677 40.95%
-
Tax Rate 25.29% 28.75% 25.86% 29.59% 29.10% 30.55% 29.45% -
Total Cost 1,373,778 1,043,700 693,932 344,781 1,337,528 1,016,769 679,170 59.73%
-
Net Worth 305,362 297,838 301,954 294,473 288,285 280,043 288,336 3.88%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 305,362 297,838 301,954 294,473 288,285 280,043 288,336 3.88%
NOSH 68,466 68,468 68,470 68,482 68,476 68,470 68,488 -0.02%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 1.88% 1.81% 1.94% 1.81% 2.08% 2.05% 2.26% -
ROE 8.60% 6.46% 4.54% 2.16% 9.84% 7.59% 5.44% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2,044.86 1,552.43 1,033.49 512.75 1,994.69 1,516.03 1,014.55 59.35%
EPS 38.37 28.08 19.09 9.29 41.42 31.05 22.89 40.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.46 4.35 4.41 4.30 4.21 4.09 4.21 3.90%
Adjusted Per Share Value based on latest NOSH - 68,482
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2,044.20 1,551.97 1,033.21 512.70 1,994.32 1,515.61 1,014.54 59.32%
EPS 38.36 28.07 20.00 9.29 41.41 31.04 22.89 40.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.4586 4.3487 4.4088 4.2996 4.2092 4.0889 4.21 3.88%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 3.01 2.98 3.28 2.81 2.85 2.95 3.57 -
P/RPS 0.15 0.19 0.32 0.55 0.14 0.19 0.35 -43.06%
P/EPS 7.84 10.61 16.39 30.25 6.88 9.50 15.60 -36.70%
EY 12.75 9.42 6.10 3.31 14.53 10.53 6.41 57.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.69 0.74 0.65 0.68 0.72 0.85 -14.63%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 27/11/13 30/08/13 28/05/13 28/02/13 21/11/12 30/08/12 -
Price 3.02 3.05 2.96 3.30 2.84 2.90 3.29 -
P/RPS 0.15 0.20 0.29 0.64 0.14 0.19 0.32 -39.57%
P/EPS 7.87 10.86 14.79 35.52 6.86 9.34 14.37 -32.98%
EY 12.71 9.21 6.76 2.82 14.58 10.71 6.96 49.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.70 0.67 0.77 0.67 0.71 0.78 -8.71%

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