[HARISON] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -72.3%
YoY- -7.25%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,653,407 1,250,228 819,247 430,479 1,550,747 1,186,181 809,354 60.79%
PBT 32,044 27,808 16,226 8,284 28,111 23,104 16,741 53.97%
Tax -9,280 -7,510 -4,276 -2,397 -6,856 -5,950 -4,273 67.46%
NP 22,764 20,298 11,950 5,887 21,255 17,154 12,468 49.21%
-
NP to SH 22,470 20,298 11,950 5,887 21,255 17,207 12,519 47.53%
-
Tax Rate 28.96% 27.01% 26.35% 28.94% 24.39% 25.75% 25.52% -
Total Cost 1,630,643 1,229,930 807,297 424,592 1,529,492 1,169,027 796,886 60.96%
-
Net Worth 308,142 310,881 316,359 310,881 304,718 300,609 312,935 -1.02%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 308,142 310,881 316,359 310,881 304,718 300,609 312,935 -1.02%
NOSH 68,489 68,489 68,489 68,489 68,489 68,489 68,489 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 1.38% 1.62% 1.46% 1.37% 1.37% 1.45% 1.54% -
ROE 7.29% 6.53% 3.78% 1.89% 6.98% 5.72% 4.00% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 2,414.58 1,825.79 1,196.40 628.66 2,264.66 1,732.26 1,181.95 60.79%
EPS 32.81 29.64 17.45 8.60 31.04 25.13 18.28 47.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.50 4.54 4.62 4.54 4.45 4.39 4.57 -1.02%
Adjusted Per Share Value based on latest NOSH - 68,489
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 482.74 365.02 239.19 125.69 452.77 346.32 236.30 60.79%
EPS 6.56 5.93 3.49 1.72 6.21 5.02 3.66 47.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8997 0.9077 0.9237 0.9077 0.8897 0.8777 0.9137 -1.02%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 3.50 3.78 3.84 3.85 3.90 3.93 3.91 -
P/RPS 0.14 0.21 0.32 0.61 0.17 0.23 0.33 -43.45%
P/EPS 10.67 12.75 22.00 44.78 12.56 15.64 21.39 -37.02%
EY 9.38 7.84 4.54 2.23 7.96 6.39 4.68 58.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.83 0.83 0.85 0.88 0.90 0.86 -6.28%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 28/11/18 29/08/18 28/05/18 26/02/18 27/11/17 28/08/17 -
Price 3.91 3.79 3.80 4.00 3.89 4.05 3.95 -
P/RPS 0.16 0.21 0.32 0.64 0.17 0.23 0.33 -38.20%
P/EPS 11.92 12.79 21.77 46.53 12.53 16.12 21.61 -32.66%
EY 8.39 7.82 4.59 2.15 7.98 6.20 4.63 48.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.83 0.82 0.88 0.87 0.92 0.86 0.77%

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