[HARISON] QoQ Quarter Result on 30-Jun-2014 [#2]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
22-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 127.6%
YoY- 3.61%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 413,435 338,555 349,164 381,271 376,318 337,125 355,293 10.64%
PBT 7,737 5,722 6,372 9,654 -23,143 8,185 8,503 -6.10%
Tax -2,379 -1,290 -1,898 -2,703 -2,040 -1,138 -2,348 0.87%
NP 5,358 4,432 4,474 6,951 -25,183 7,047 6,155 -8.83%
-
NP to SH 5,358 4,432 4,474 6,951 -25,183 7,047 6,155 -8.83%
-
Tax Rate 30.75% 22.54% 29.79% 28.00% - 13.90% 27.61% -
Total Cost 408,077 334,123 344,690 374,320 401,501 330,078 349,138 10.96%
-
Net Worth 291,880 274,021 282,279 286,942 280,724 273,842 297,822 -1.33%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 291,880 274,021 282,279 286,942 280,724 273,842 297,822 -1.33%
NOSH 68,516 68,505 68,514 68,482 68,469 68,460 68,464 0.05%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 1.30% 1.31% 1.28% 1.82% -6.69% 2.09% 1.73% -
ROE 1.84% 1.62% 1.58% 2.42% -8.97% 2.57% 2.07% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 603.41 494.20 509.62 556.74 549.62 492.44 518.94 10.58%
EPS 7.82 6.47 6.53 10.15 -36.78 10.29 8.99 -8.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.26 4.00 4.12 4.19 4.10 4.00 4.35 -1.38%
Adjusted Per Share Value based on latest NOSH - 68,482
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 120.71 98.85 101.94 111.32 109.87 98.43 103.73 10.64%
EPS 1.56 1.29 1.31 2.03 -7.35 2.06 1.80 -9.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8522 0.80 0.8242 0.8378 0.8196 0.7995 0.8695 -1.33%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 3.18 3.15 3.60 3.63 3.05 3.01 2.98 -
P/RPS 0.53 0.64 0.71 0.65 0.55 0.61 0.57 -4.73%
P/EPS 40.66 48.69 55.13 35.76 -8.29 29.24 33.15 14.59%
EY 2.46 2.05 1.81 2.80 -12.06 3.42 3.02 -12.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.79 0.87 0.87 0.74 0.75 0.69 5.72%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 27/02/15 28/11/14 22/08/14 30/05/14 28/02/14 27/11/13 -
Price 3.50 3.30 3.50 3.52 3.40 3.02 3.05 -
P/RPS 0.58 0.67 0.69 0.63 0.62 0.61 0.59 -1.13%
P/EPS 44.76 51.01 53.60 34.68 -9.24 29.34 33.93 20.30%
EY 2.23 1.96 1.87 2.88 -10.82 3.41 2.95 -17.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.83 0.85 0.84 0.83 0.76 0.70 11.13%

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