[HARISON] QoQ Quarter Result on 30-Sep-2020 [#3]

Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 36.68%
YoY- 33.95%
View:
Show?
Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 470,599 508,798 441,577 482,233 408,289 478,853 420,738 7.75%
PBT 14,404 14,035 13,173 13,593 10,993 7,111 6,336 72.98%
Tax -4,049 -3,667 -3,924 -3,299 -3,488 -1,722 -1,891 66.20%
NP 10,355 10,368 9,249 10,294 7,505 5,389 4,445 75.82%
-
NP to SH 9,948 9,747 8,172 9,237 6,758 5,318 4,006 83.48%
-
Tax Rate 28.11% 26.13% 29.79% 24.27% 31.73% 24.22% 29.85% -
Total Cost 460,244 498,430 432,328 471,939 400,784 473,464 416,293 6.92%
-
Net Worth 354,020 343,749 333,478 324,576 329,369 322,521 315,674 7.95%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 354,020 343,749 333,478 324,576 329,369 322,521 315,674 7.95%
NOSH 68,489 68,489 68,489 68,489 68,489 68,489 68,489 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 2.20% 2.04% 2.09% 2.13% 1.84% 1.13% 1.06% -
ROE 2.81% 2.84% 2.45% 2.85% 2.05% 1.65% 1.27% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 687.25 743.03 644.86 704.24 596.25 699.30 614.43 7.76%
EPS 14.53 14.23 11.93 13.49 9.87 7.77 5.85 83.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.17 5.02 4.87 4.74 4.81 4.71 4.61 7.95%
Adjusted Per Share Value based on latest NOSH - 68,489
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 137.40 148.55 128.93 140.80 119.21 139.81 122.84 7.76%
EPS 2.90 2.85 2.39 2.70 1.97 1.55 1.17 83.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0336 1.0036 0.9736 0.9477 0.9616 0.9417 0.9217 7.94%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 4.50 4.03 3.92 3.76 3.76 2.96 3.82 -
P/RPS 0.65 0.54 0.61 0.53 0.63 0.42 0.62 3.20%
P/EPS 30.98 28.31 32.85 27.87 38.10 38.11 65.30 -39.19%
EY 3.23 3.53 3.04 3.59 2.62 2.62 1.53 64.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.80 0.80 0.79 0.78 0.63 0.83 3.19%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 27/08/21 27/05/21 25/03/21 27/11/20 27/08/20 23/06/20 27/02/20 -
Price 4.24 4.10 3.99 3.75 3.51 3.75 3.81 -
P/RPS 0.62 0.55 0.62 0.53 0.59 0.54 0.62 0.00%
P/EPS 29.19 28.80 33.43 27.80 35.57 48.29 65.13 -41.46%
EY 3.43 3.47 2.99 3.60 2.81 2.07 1.54 70.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.82 0.82 0.79 0.73 0.80 0.83 -0.80%

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