[HARISON] QoQ Quarter Result on 30-Jun-2015 [#2]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 19.8%
YoY- -7.65%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 412,781 340,923 374,587 368,756 413,435 338,555 349,164 11.79%
PBT 7,996 5,453 2,163 8,206 7,737 5,722 6,372 16.32%
Tax -2,252 -2,316 -1,408 -1,787 -2,379 -1,290 -1,898 12.06%
NP 5,744 3,137 755 6,419 5,358 4,432 4,474 18.10%
-
NP to SH 5,744 3,137 755 6,419 5,358 4,432 4,474 18.10%
-
Tax Rate 28.16% 42.47% 65.09% 21.78% 30.75% 22.54% 29.79% -
Total Cost 407,037 337,786 373,832 362,337 408,077 334,123 344,690 11.71%
-
Net Worth 296,442 293,151 289,645 298,685 291,880 274,021 282,279 3.31%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 296,442 293,151 289,645 298,685 291,880 274,021 282,279 3.31%
NOSH 68,462 68,493 68,636 68,505 68,516 68,505 68,514 -0.05%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 1.39% 0.92% 0.20% 1.74% 1.30% 1.31% 1.28% -
ROE 1.94% 1.07% 0.26% 2.15% 1.84% 1.62% 1.58% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 602.93 497.75 545.76 538.28 603.41 494.20 509.62 11.84%
EPS 8.39 4.58 1.10 9.37 7.82 6.47 6.53 18.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.33 4.28 4.22 4.36 4.26 4.00 4.12 3.36%
Adjusted Per Share Value based on latest NOSH - 68,505
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 602.70 497.78 546.93 538.42 603.65 494.32 509.81 11.79%
EPS 8.39 4.58 1.10 9.37 7.82 6.47 6.53 18.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.3283 4.2803 4.2291 4.3611 4.2617 4.001 4.1215 3.31%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 2.92 2.89 3.02 3.53 3.18 3.15 3.60 -
P/RPS 0.48 0.58 0.55 0.66 0.53 0.64 0.71 -22.95%
P/EPS 34.80 63.10 274.55 37.67 40.66 48.69 55.13 -26.39%
EY 2.87 1.58 0.36 2.65 2.46 2.05 1.81 35.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.68 0.72 0.81 0.75 0.79 0.87 -15.96%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 24/05/16 25/02/16 27/11/15 27/08/15 29/05/15 27/02/15 28/11/14 -
Price 3.09 2.91 3.25 3.10 3.50 3.30 3.50 -
P/RPS 0.51 0.58 0.60 0.58 0.58 0.67 0.69 -18.23%
P/EPS 36.83 63.54 295.45 33.08 44.76 51.01 53.60 -22.11%
EY 2.72 1.57 0.34 3.02 2.23 1.96 1.87 28.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.68 0.77 0.71 0.82 0.83 0.85 -11.29%

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