[HARISON] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 157.45%
YoY- 121.28%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,497,701 1,156,778 782,191 413,435 1,445,308 1,106,753 757,589 57.32%
PBT 23,559 18,106 15,943 7,737 -1,395 -7,117 -13,489 -
Tax -7,890 -5,574 -4,166 -2,379 -7,931 -6,641 -4,743 40.26%
NP 15,669 12,532 11,777 5,358 -9,326 -13,758 -18,232 -
-
NP to SH 15,669 12,532 11,777 5,358 -9,326 -13,758 -18,232 -
-
Tax Rate 33.49% 30.79% 26.13% 30.75% - - - -
Total Cost 1,482,032 1,144,246 770,414 408,077 1,454,634 1,120,511 775,821 53.77%
-
Net Worth 293,108 288,989 298,533 291,880 286,194 282,145 286,864 1.44%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 293,108 288,989 298,533 291,880 286,194 282,145 286,864 1.44%
NOSH 68,483 68,480 68,470 68,516 68,467 68,481 68,464 0.01%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 1.05% 1.08% 1.51% 1.30% -0.65% -1.24% -2.41% -
ROE 5.35% 4.34% 3.94% 1.84% -3.26% -4.88% -6.36% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 2,186.96 1,689.20 1,142.37 603.41 2,110.93 1,616.13 1,106.55 57.29%
EPS 22.88 18.30 17.20 7.82 -13.62 -20.09 -26.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.28 4.22 4.36 4.26 4.18 4.12 4.19 1.42%
Adjusted Per Share Value based on latest NOSH - 68,516
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 437.28 337.74 228.37 120.71 421.98 323.13 221.19 57.32%
EPS 4.57 3.66 3.44 1.56 -2.72 -4.02 -5.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8558 0.8437 0.8716 0.8522 0.8356 0.8238 0.8375 1.44%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.89 3.02 3.53 3.18 3.15 3.60 3.63 -
P/RPS 0.13 0.18 0.31 0.53 0.15 0.22 0.33 -46.17%
P/EPS 12.63 16.50 20.52 40.66 -23.13 -17.92 -13.63 -
EY 7.92 6.06 4.87 2.46 -4.32 -5.58 -7.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.72 0.81 0.75 0.75 0.87 0.87 -15.11%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 27/11/15 27/08/15 29/05/15 27/02/15 28/11/14 22/08/14 -
Price 2.91 3.25 3.10 3.50 3.30 3.50 3.52 -
P/RPS 0.13 0.19 0.27 0.58 0.16 0.22 0.32 -45.05%
P/EPS 12.72 17.76 18.02 44.76 -24.23 -17.42 -13.22 -
EY 7.86 5.63 5.55 2.23 -4.13 -5.74 -7.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.77 0.71 0.82 0.79 0.85 0.84 -13.10%

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