[HARISON] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
24-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -69.11%
YoY- 10.5%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 1,550,747 1,186,181 809,354 429,222 1,499,998 1,147,399 785,247 57.21%
PBT 28,111 23,104 16,741 8,362 26,981 20,220 14,321 56.57%
Tax -6,856 -5,950 -4,273 -2,043 -6,457 -4,714 -3,334 61.49%
NP 21,255 17,154 12,468 6,319 20,524 15,506 10,987 55.07%
-
NP to SH 21,255 17,207 12,519 6,347 20,550 15,506 10,987 55.07%
-
Tax Rate 24.39% 25.75% 25.52% 24.43% 23.93% 23.31% 23.28% -
Total Cost 1,529,492 1,169,027 796,886 422,903 1,479,474 1,131,893 774,260 57.24%
-
Net Worth 304,718 300,609 312,935 306,772 301,011 296,559 301,201 0.77%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 304,718 300,609 312,935 306,772 301,011 296,559 301,201 0.77%
NOSH 68,489 68,489 68,489 68,489 68,567 68,489 68,454 0.03%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 1.37% 1.45% 1.54% 1.47% 1.37% 1.35% 1.40% -
ROE 6.98% 5.72% 4.00% 2.07% 6.83% 5.23% 3.65% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 2,264.66 1,732.26 1,181.95 626.82 2,187.62 1,675.29 1,147.10 57.17%
EPS 31.04 25.13 18.28 9.27 30.01 22.64 16.05 55.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.45 4.39 4.57 4.48 4.39 4.33 4.40 0.75%
Adjusted Per Share Value based on latest NOSH - 68,489
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 2,264.23 1,731.93 1,181.73 626.70 2,190.13 1,675.30 1,146.53 57.21%
EPS 31.03 25.12 18.28 9.27 30.00 22.64 16.04 55.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.4492 4.3892 4.5691 4.4792 4.395 4.33 4.3978 0.77%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 3.90 3.93 3.91 3.45 3.20 3.15 2.90 -
P/RPS 0.17 0.23 0.33 0.55 0.15 0.19 0.25 -22.61%
P/EPS 12.56 15.64 21.39 37.22 10.68 13.91 18.07 -21.48%
EY 7.96 6.39 4.68 2.69 9.37 7.19 5.53 27.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.90 0.86 0.77 0.73 0.73 0.66 21.07%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 27/11/17 28/08/17 24/05/17 27/02/17 25/11/16 26/08/16 -
Price 3.89 4.05 3.95 4.15 3.39 3.30 3.15 -
P/RPS 0.17 0.23 0.33 0.66 0.15 0.20 0.27 -26.47%
P/EPS 12.53 16.12 21.61 44.77 11.31 14.58 19.63 -25.80%
EY 7.98 6.20 4.63 2.23 8.84 6.86 5.10 34.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.92 0.86 0.93 0.77 0.76 0.72 13.40%

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