[HARISON] QoQ Quarter Result on 30-Sep-2018 [#3]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 37.69%
YoY- 78.07%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 433,132 466,488 403,179 430,981 388,768 430,479 364,566 12.21%
PBT 9,180 9,871 4,236 11,582 7,942 8,284 5,007 49.96%
Tax -2,484 -2,442 -1,770 -3,234 -1,879 -2,397 -906 96.25%
NP 6,696 7,429 2,466 8,348 6,063 5,887 4,101 38.78%
-
NP to SH 6,712 7,494 2,172 8,348 6,063 5,887 4,048 40.21%
-
Tax Rate 27.06% 24.74% 41.78% 27.92% 23.66% 28.94% 18.09% -
Total Cost 426,436 459,059 400,713 422,633 382,705 424,592 360,465 11.89%
-
Net Worth 319,782 312,935 308,142 310,881 316,359 310,881 304,718 3.27%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 319,782 312,935 308,142 310,881 316,359 310,881 304,718 3.27%
NOSH 68,489 68,489 68,489 68,489 68,489 68,489 68,489 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 1.55% 1.59% 0.61% 1.94% 1.56% 1.37% 1.12% -
ROE 2.10% 2.39% 0.70% 2.69% 1.92% 1.89% 1.33% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 632.53 681.24 588.79 629.39 567.74 628.66 532.40 12.21%
EPS 9.80 10.94 3.17 12.19 8.85 8.60 5.91 40.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.67 4.57 4.50 4.54 4.62 4.54 4.45 3.27%
Adjusted Per Share Value based on latest NOSH - 68,489
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 126.46 136.20 117.71 125.83 113.51 125.69 106.44 12.21%
EPS 1.96 2.19 0.63 2.44 1.77 1.72 1.18 40.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9337 0.9137 0.8997 0.9077 0.9237 0.9077 0.8897 3.27%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 3.70 3.88 3.50 3.78 3.84 3.85 3.90 -
P/RPS 0.58 0.57 0.59 0.60 0.68 0.61 0.73 -14.25%
P/EPS 37.75 35.45 110.34 31.01 43.37 44.78 65.97 -31.14%
EY 2.65 2.82 0.91 3.23 2.31 2.23 1.52 45.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.85 0.78 0.83 0.83 0.85 0.88 -6.95%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 26/08/19 27/05/19 28/02/19 28/11/18 29/08/18 28/05/18 26/02/18 -
Price 3.60 3.90 3.91 3.79 3.80 4.00 3.89 -
P/RPS 0.57 0.57 0.66 0.60 0.67 0.64 0.73 -15.24%
P/EPS 36.73 35.64 123.27 31.09 42.92 46.53 65.80 -32.27%
EY 2.72 2.81 0.81 3.22 2.33 2.15 1.52 47.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.85 0.87 0.83 0.82 0.88 0.87 -7.83%

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