[HARISON] QoQ Quarter Result on 30-Sep-2021 [#3]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -2.01%
YoY- 5.53%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 560,350 559,936 494,899 457,202 470,599 508,798 441,577 17.26%
PBT 22,608 18,039 16,216 14,225 14,404 14,035 13,173 43.48%
Tax -5,458 -4,617 -3,603 -3,468 -4,049 -3,667 -3,924 24.68%
NP 17,150 13,422 12,613 10,757 10,355 10,368 9,249 51.10%
-
NP to SH 17,067 13,152 12,005 9,748 9,948 9,747 8,172 63.60%
-
Tax Rate 24.14% 25.59% 22.22% 24.38% 28.11% 26.13% 29.79% -
Total Cost 543,200 546,514 482,286 446,445 460,244 498,430 432,328 16.48%
-
Net Worth 398,530 381,411 367,031 355,390 354,020 343,749 333,478 12.65%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 398,530 381,411 367,031 355,390 354,020 343,749 333,478 12.65%
NOSH 68,489 68,489 68,489 68,489 68,489 68,489 68,489 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 3.06% 2.40% 2.55% 2.35% 2.20% 2.04% 2.09% -
ROE 4.28% 3.45% 3.27% 2.74% 2.81% 2.84% 2.45% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 818.32 817.71 722.73 667.68 687.25 743.03 644.86 17.26%
EPS 24.92 19.21 17.53 14.24 14.53 14.23 11.93 63.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.82 5.57 5.36 5.19 5.17 5.02 4.87 12.65%
Adjusted Per Share Value based on latest NOSH - 68,489
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 163.60 163.48 144.49 133.49 137.40 148.55 128.93 17.25%
EPS 4.98 3.84 3.51 2.85 2.90 2.85 2.39 63.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1636 1.1136 1.0716 1.0376 1.0336 1.0036 0.9736 12.65%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 6.03 4.99 4.80 4.80 4.50 4.03 3.92 -
P/RPS 0.74 0.61 0.66 0.72 0.65 0.54 0.61 13.78%
P/EPS 24.19 25.98 27.38 33.72 30.98 28.31 32.85 -18.50%
EY 4.13 3.85 3.65 2.97 3.23 3.53 3.04 22.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.90 0.90 0.92 0.87 0.80 0.80 19.17%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 26/08/22 27/05/22 28/02/22 26/11/21 27/08/21 27/05/21 25/03/21 -
Price 5.60 5.86 5.00 4.60 4.24 4.10 3.99 -
P/RPS 0.68 0.72 0.69 0.69 0.62 0.55 0.62 6.36%
P/EPS 22.47 30.51 28.52 32.31 29.19 28.80 33.43 -23.32%
EY 4.45 3.28 3.51 3.09 3.43 3.47 2.99 30.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.05 0.93 0.89 0.82 0.82 0.82 11.11%

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