[HARISON] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
24-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -63.34%
YoY- 7.2%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,499,998 1,147,399 785,247 412,781 1,497,701 1,156,778 782,191 54.04%
PBT 26,981 20,220 14,321 7,996 23,559 18,106 15,943 41.78%
Tax -6,457 -4,714 -3,334 -2,252 -7,890 -5,574 -4,166 33.75%
NP 20,524 15,506 10,987 5,744 15,669 12,532 11,777 44.57%
-
NP to SH 20,550 15,506 10,987 5,744 15,669 12,532 11,777 44.69%
-
Tax Rate 23.93% 23.31% 23.28% 28.16% 33.49% 30.79% 26.13% -
Total Cost 1,479,474 1,131,893 774,260 407,037 1,482,032 1,144,246 770,414 54.19%
-
Net Worth 301,011 296,559 301,201 296,442 293,108 288,989 298,533 0.55%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 301,011 296,559 301,201 296,442 293,108 288,989 298,533 0.55%
NOSH 68,567 68,489 68,454 68,462 68,483 68,480 68,470 0.09%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 1.37% 1.35% 1.40% 1.39% 1.05% 1.08% 1.51% -
ROE 6.83% 5.23% 3.65% 1.94% 5.35% 4.34% 3.94% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 2,187.62 1,675.29 1,147.10 602.93 2,186.96 1,689.20 1,142.37 53.90%
EPS 30.01 22.64 16.05 8.39 22.88 18.30 17.20 44.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.39 4.33 4.40 4.33 4.28 4.22 4.36 0.45%
Adjusted Per Share Value based on latest NOSH - 68,462
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 2,190.13 1,675.30 1,146.53 602.70 2,186.78 1,689.00 1,142.07 54.04%
EPS 30.00 22.64 16.04 8.39 22.88 18.30 17.20 44.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.395 4.33 4.3978 4.3283 4.2796 4.2195 4.3588 0.55%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 3.20 3.15 2.90 2.92 2.89 3.02 3.53 -
P/RPS 0.15 0.19 0.25 0.48 0.13 0.18 0.31 -38.23%
P/EPS 10.68 13.91 18.07 34.80 12.63 16.50 20.52 -35.16%
EY 9.37 7.19 5.53 2.87 7.92 6.06 4.87 54.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.73 0.66 0.67 0.68 0.72 0.81 -6.66%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 25/11/16 26/08/16 24/05/16 25/02/16 27/11/15 27/08/15 -
Price 3.39 3.30 3.15 3.09 2.91 3.25 3.10 -
P/RPS 0.15 0.20 0.27 0.51 0.13 0.19 0.27 -32.29%
P/EPS 11.31 14.58 19.63 36.83 12.72 17.76 18.02 -26.59%
EY 8.84 6.86 5.10 2.72 7.86 5.63 5.55 36.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.76 0.72 0.71 0.68 0.77 0.71 5.53%

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