[HARISON] QoQ Quarter Result on 31-Dec-2022 [#4]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 21.11%
YoY- 68.57%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 559,259 571,817 622,017 514,563 539,236 560,350 559,936 -0.08%
PBT 20,491 26,293 22,034 26,803 22,972 22,608 18,039 8.85%
Tax -5,554 -6,747 -5,735 -5,790 -6,153 -5,458 -4,617 13.09%
NP 14,937 19,546 16,299 21,013 16,819 17,150 13,422 7.38%
-
NP to SH 12,862 19,550 16,123 20,237 16,709 17,067 13,152 -1.47%
-
Tax Rate 27.10% 25.66% 26.03% 21.60% 26.78% 24.14% 25.59% -
Total Cost 544,322 552,271 605,718 493,550 522,417 543,200 546,514 -0.26%
-
Net Worth 430,714 451,941 431,398 415,649 395,106 398,530 381,411 8.43%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 430,714 451,941 431,398 415,649 395,106 398,530 381,411 8.43%
NOSH 68,489 68,489 68,489 68,489 68,489 68,489 68,489 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 2.67% 3.42% 2.62% 4.08% 3.12% 3.06% 2.40% -
ROE 2.99% 4.33% 3.74% 4.87% 4.23% 4.28% 3.45% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 816.72 835.06 908.37 751.45 787.48 818.32 817.71 -0.08%
EPS 18.78 28.55 23.55 29.55 24.40 24.92 19.21 -1.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.29 6.60 6.30 6.07 5.77 5.82 5.57 8.43%
Adjusted Per Share Value based on latest NOSH - 68,489
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 163.28 166.95 181.61 150.23 157.44 163.60 163.48 -0.08%
EPS 3.76 5.71 4.71 5.91 4.88 4.98 3.84 -1.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2575 1.3195 1.2595 1.2136 1.1536 1.1636 1.1136 8.43%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 8.38 9.45 8.76 6.63 5.86 6.03 4.99 -
P/RPS 1.03 1.13 0.96 0.88 0.74 0.74 0.61 41.75%
P/EPS 44.61 33.10 37.20 22.43 24.02 24.19 25.98 43.34%
EY 2.24 3.02 2.69 4.46 4.16 4.13 3.85 -30.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.43 1.39 1.09 1.02 1.04 0.90 29.70%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 27/11/23 28/08/23 31/05/23 27/02/23 25/11/22 26/08/22 27/05/22 -
Price 8.63 8.02 9.70 7.34 6.11 5.60 5.86 -
P/RPS 1.06 0.96 1.07 0.98 0.78 0.68 0.72 29.38%
P/EPS 45.95 28.09 41.20 24.84 25.04 22.47 30.51 31.35%
EY 2.18 3.56 2.43 4.03 3.99 4.45 3.28 -23.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.22 1.54 1.21 1.06 0.96 1.05 19.38%

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