[HARISON] QoQ Quarter Result on 31-Dec-2016 [#4]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 11.62%
YoY- 60.79%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 376,827 380,132 429,222 352,599 362,152 372,466 412,781 -5.88%
PBT 6,363 8,379 8,362 6,761 5,899 6,325 7,996 -14.11%
Tax -1,677 -2,230 -2,043 -1,743 -1,380 -1,082 -2,252 -17.82%
NP 4,686 6,149 6,319 5,018 4,519 5,243 5,744 -12.68%
-
NP to SH 4,688 6,172 6,347 5,044 4,519 5,243 5,744 -12.65%
-
Tax Rate 26.36% 26.61% 24.43% 25.78% 23.39% 17.11% 28.16% -
Total Cost 372,141 373,983 422,903 347,581 357,633 367,223 407,037 -5.79%
-
Net Worth 300,609 312,935 306,772 302,106 296,473 301,164 296,442 0.93%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 300,609 312,935 306,772 302,106 296,473 301,164 296,442 0.93%
NOSH 68,489 68,489 68,489 68,816 68,469 68,446 68,462 0.02%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 1.24% 1.62% 1.47% 1.42% 1.25% 1.41% 1.39% -
ROE 1.56% 1.97% 2.07% 1.67% 1.52% 1.74% 1.94% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 550.31 555.13 626.82 512.37 528.92 544.17 602.93 -5.90%
EPS 6.85 9.01 9.27 7.37 6.60 7.66 8.39 -12.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.39 4.57 4.48 4.39 4.33 4.40 4.33 0.92%
Adjusted Per Share Value based on latest NOSH - 68,816
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 110.02 110.99 125.32 102.95 105.74 108.75 120.52 -5.89%
EPS 1.37 1.80 1.85 1.47 1.32 1.53 1.68 -12.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8777 0.9137 0.8957 0.882 0.8656 0.8793 0.8655 0.93%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 3.93 3.91 3.45 3.20 3.15 2.90 2.92 -
P/RPS 0.71 0.70 0.55 0.62 0.60 0.53 0.48 29.79%
P/EPS 57.40 43.38 37.22 43.66 47.73 37.86 34.80 39.55%
EY 1.74 2.31 2.69 2.29 2.10 2.64 2.87 -28.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.86 0.77 0.73 0.73 0.66 0.67 21.72%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 27/11/17 28/08/17 24/05/17 27/02/17 25/11/16 26/08/16 24/05/16 -
Price 4.05 3.95 4.15 3.39 3.30 3.15 3.09 -
P/RPS 0.74 0.71 0.66 0.66 0.62 0.58 0.51 28.13%
P/EPS 59.16 43.82 44.77 46.25 50.00 41.12 36.83 37.11%
EY 1.69 2.28 2.23 2.16 2.00 2.43 2.72 -27.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.86 0.93 0.77 0.76 0.72 0.71 18.83%

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