[HARISON] QoQ Quarter Result on 30-Sep-2019 [#3]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
22-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 2.74%
YoY- -17.39%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 408,289 478,853 420,738 443,857 433,132 466,488 403,179 0.84%
PBT 10,993 7,111 6,336 9,320 9,180 9,871 4,236 88.95%
Tax -3,488 -1,722 -1,891 -2,390 -2,484 -2,442 -1,770 57.24%
NP 7,505 5,389 4,445 6,930 6,696 7,429 2,466 110.15%
-
NP to SH 6,758 5,318 4,006 6,896 6,712 7,494 2,172 113.27%
-
Tax Rate 31.73% 24.22% 29.85% 25.64% 27.06% 24.74% 41.78% -
Total Cost 400,784 473,464 416,293 436,927 426,436 459,059 400,713 0.01%
-
Net Worth 329,369 322,521 315,674 312,935 319,782 312,935 308,142 4.54%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 329,369 322,521 315,674 312,935 319,782 312,935 308,142 4.54%
NOSH 68,489 68,489 68,489 68,489 68,489 68,489 68,489 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 1.84% 1.13% 1.06% 1.56% 1.55% 1.59% 0.61% -
ROE 2.05% 1.65% 1.27% 2.20% 2.10% 2.39% 0.70% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 596.25 699.30 614.43 648.19 632.53 681.24 588.79 0.84%
EPS 9.87 7.77 5.85 10.07 9.80 10.94 3.17 113.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.81 4.71 4.61 4.57 4.67 4.57 4.50 4.54%
Adjusted Per Share Value based on latest NOSH - 68,489
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 119.21 139.81 122.84 129.59 126.46 136.20 117.71 0.84%
EPS 1.97 1.55 1.17 2.01 1.96 2.19 0.63 113.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9616 0.9417 0.9217 0.9137 0.9337 0.9137 0.8997 4.53%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 3.76 2.96 3.82 3.70 3.70 3.88 3.50 -
P/RPS 0.63 0.42 0.62 0.57 0.58 0.57 0.59 4.47%
P/EPS 38.10 38.11 65.30 36.74 37.75 35.45 110.34 -50.81%
EY 2.62 2.62 1.53 2.72 2.65 2.82 0.91 102.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.63 0.83 0.81 0.79 0.85 0.78 0.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 23/06/20 27/02/20 22/11/19 26/08/19 27/05/19 28/02/19 -
Price 3.51 3.75 3.81 3.72 3.60 3.90 3.91 -
P/RPS 0.59 0.54 0.62 0.57 0.57 0.57 0.66 -7.20%
P/EPS 35.57 48.29 65.13 36.94 36.73 35.64 123.27 -56.36%
EY 2.81 2.07 1.54 2.71 2.72 2.81 0.81 129.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.80 0.83 0.81 0.77 0.85 0.87 -11.04%

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