[HARISON] QoQ Quarter Result on 30-Jun-2016 [#2]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
26-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -8.72%
YoY- -18.32%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 429,222 352,599 362,152 372,466 412,781 340,923 374,587 9.49%
PBT 8,362 6,761 5,899 6,325 7,996 5,453 2,163 146.11%
Tax -2,043 -1,743 -1,380 -1,082 -2,252 -2,316 -1,408 28.13%
NP 6,319 5,018 4,519 5,243 5,744 3,137 755 311.69%
-
NP to SH 6,347 5,044 4,519 5,243 5,744 3,137 755 312.90%
-
Tax Rate 24.43% 25.78% 23.39% 17.11% 28.16% 42.47% 65.09% -
Total Cost 422,903 347,581 357,633 367,223 407,037 337,786 373,832 8.56%
-
Net Worth 306,772 302,106 296,473 301,164 296,442 293,151 289,645 3.90%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 306,772 302,106 296,473 301,164 296,442 293,151 289,645 3.90%
NOSH 68,489 68,816 68,469 68,446 68,462 68,493 68,636 -0.14%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 1.47% 1.42% 1.25% 1.41% 1.39% 0.92% 0.20% -
ROE 2.07% 1.67% 1.52% 1.74% 1.94% 1.07% 0.26% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 626.82 512.37 528.92 544.17 602.93 497.75 545.76 9.66%
EPS 9.27 7.37 6.60 7.66 8.39 4.58 1.10 313.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.48 4.39 4.33 4.40 4.33 4.28 4.22 4.06%
Adjusted Per Share Value based on latest NOSH - 68,446
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 125.32 102.95 105.74 108.75 120.52 99.54 109.37 9.49%
EPS 1.85 1.47 1.32 1.53 1.68 0.92 0.22 312.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8957 0.882 0.8656 0.8793 0.8655 0.8559 0.8457 3.90%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 3.45 3.20 3.15 2.90 2.92 2.89 3.02 -
P/RPS 0.55 0.62 0.60 0.53 0.48 0.58 0.55 0.00%
P/EPS 37.22 43.66 47.73 37.86 34.80 63.10 274.55 -73.57%
EY 2.69 2.29 2.10 2.64 2.87 1.58 0.36 281.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.73 0.73 0.66 0.67 0.68 0.72 4.57%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 24/05/17 27/02/17 25/11/16 26/08/16 24/05/16 25/02/16 27/11/15 -
Price 4.15 3.39 3.30 3.15 3.09 2.91 3.25 -
P/RPS 0.66 0.66 0.62 0.58 0.51 0.58 0.60 6.55%
P/EPS 44.77 46.25 50.00 41.12 36.83 63.54 295.45 -71.54%
EY 2.23 2.16 2.00 2.43 2.72 1.57 0.34 249.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.77 0.76 0.72 0.71 0.68 0.77 13.39%

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