[HARISON] QoQ Quarter Result on 30-Sep-2015 [#3]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -88.24%
YoY- -83.12%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 372,466 412,781 340,923 374,587 368,756 413,435 338,555 6.57%
PBT 6,325 7,996 5,453 2,163 8,206 7,737 5,722 6.91%
Tax -1,082 -2,252 -2,316 -1,408 -1,787 -2,379 -1,290 -11.07%
NP 5,243 5,744 3,137 755 6,419 5,358 4,432 11.86%
-
NP to SH 5,243 5,744 3,137 755 6,419 5,358 4,432 11.86%
-
Tax Rate 17.11% 28.16% 42.47% 65.09% 21.78% 30.75% 22.54% -
Total Cost 367,223 407,037 337,786 373,832 362,337 408,077 334,123 6.50%
-
Net Worth 301,164 296,442 293,151 289,645 298,685 291,880 274,021 6.50%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 301,164 296,442 293,151 289,645 298,685 291,880 274,021 6.50%
NOSH 68,446 68,462 68,493 68,636 68,505 68,516 68,505 -0.05%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 1.41% 1.39% 0.92% 0.20% 1.74% 1.30% 1.31% -
ROE 1.74% 1.94% 1.07% 0.26% 2.15% 1.84% 1.62% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 544.17 602.93 497.75 545.76 538.28 603.41 494.20 6.63%
EPS 7.66 8.39 4.58 1.10 9.37 7.82 6.47 11.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.40 4.33 4.28 4.22 4.36 4.26 4.00 6.56%
Adjusted Per Share Value based on latest NOSH - 68,636
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 543.83 602.70 497.78 546.93 538.42 603.65 494.32 6.57%
EPS 7.66 8.39 4.58 1.10 9.37 7.82 6.47 11.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.3973 4.3283 4.2803 4.2291 4.3611 4.2617 4.001 6.50%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.90 2.92 2.89 3.02 3.53 3.18 3.15 -
P/RPS 0.53 0.48 0.58 0.55 0.66 0.53 0.64 -11.82%
P/EPS 37.86 34.80 63.10 274.55 37.67 40.66 48.69 -15.45%
EY 2.64 2.87 1.58 0.36 2.65 2.46 2.05 18.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.67 0.68 0.72 0.81 0.75 0.79 -11.30%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 26/08/16 24/05/16 25/02/16 27/11/15 27/08/15 29/05/15 27/02/15 -
Price 3.15 3.09 2.91 3.25 3.10 3.50 3.30 -
P/RPS 0.58 0.51 0.58 0.60 0.58 0.58 0.67 -9.17%
P/EPS 41.12 36.83 63.54 295.45 33.08 44.76 51.01 -13.39%
EY 2.43 2.72 1.57 0.34 3.02 2.23 1.96 15.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.71 0.68 0.77 0.71 0.82 0.83 -9.05%

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