[HARISON] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -8.26%
YoY- 10.25%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 381,271 376,318 337,125 355,293 356,490 351,143 327,861 10.61%
PBT 9,654 -23,143 8,185 8,503 9,444 9,036 9,395 1.83%
Tax -2,703 -2,040 -1,138 -2,348 -2,735 -2,674 -2,293 11.62%
NP 6,951 -25,183 7,047 6,155 6,709 6,362 7,102 -1.42%
-
NP to SH 6,951 -25,183 7,047 6,155 6,709 6,362 7,102 -1.42%
-
Tax Rate 28.00% - 13.90% 27.61% 28.96% 29.59% 24.41% -
Total Cost 374,320 401,501 330,078 349,138 349,781 344,781 320,759 10.87%
-
Net Worth 286,942 280,724 273,842 297,822 301,904 294,473 287,679 -0.17%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 286,942 280,724 273,842 297,822 301,904 294,473 287,679 -0.17%
NOSH 68,482 68,469 68,460 68,464 68,459 68,482 68,495 -0.01%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 1.82% -6.69% 2.09% 1.73% 1.88% 1.81% 2.17% -
ROE 2.42% -8.97% 2.57% 2.07% 2.22% 2.16% 2.47% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 556.74 549.62 492.44 518.94 520.73 512.75 478.66 10.62%
EPS 10.15 -36.78 10.29 8.99 9.80 9.29 10.37 -1.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.19 4.10 4.00 4.35 4.41 4.30 4.20 -0.15%
Adjusted Per Share Value based on latest NOSH - 68,464
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 556.69 549.46 492.23 518.76 520.51 512.70 478.71 10.61%
EPS 10.15 -36.77 10.29 8.99 9.80 9.29 10.37 -1.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.1896 4.0988 3.9983 4.3485 4.4081 4.2996 4.2004 -0.17%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.63 3.05 3.01 2.98 3.28 2.81 2.85 -
P/RPS 0.65 0.55 0.61 0.57 0.63 0.55 0.60 5.49%
P/EPS 35.76 -8.29 29.24 33.15 33.47 30.25 27.49 19.22%
EY 2.80 -12.06 3.42 3.02 2.99 3.31 3.64 -16.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.74 0.75 0.69 0.74 0.65 0.68 17.90%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 22/08/14 30/05/14 28/02/14 27/11/13 30/08/13 28/05/13 28/02/13 -
Price 3.52 3.40 3.02 3.05 2.96 3.30 2.84 -
P/RPS 0.63 0.62 0.61 0.59 0.57 0.64 0.59 4.48%
P/EPS 34.68 -9.24 29.34 33.93 30.20 35.52 27.39 17.08%
EY 2.88 -10.82 3.41 2.95 3.31 2.82 3.65 -14.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.83 0.76 0.70 0.67 0.77 0.68 15.17%

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