[HARISON] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
24-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 25.83%
YoY- 10.5%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 364,566 376,827 380,132 429,222 352,599 362,152 372,466 -1.41%
PBT 5,007 6,363 8,379 8,362 6,761 5,899 6,325 -14.38%
Tax -906 -1,677 -2,230 -2,043 -1,743 -1,380 -1,082 -11.13%
NP 4,101 4,686 6,149 6,319 5,018 4,519 5,243 -15.06%
-
NP to SH 4,048 4,688 6,172 6,347 5,044 4,519 5,243 -15.80%
-
Tax Rate 18.09% 26.36% 26.61% 24.43% 25.78% 23.39% 17.11% -
Total Cost 360,465 372,141 373,983 422,903 347,581 357,633 367,223 -1.22%
-
Net Worth 304,718 300,609 312,935 306,772 302,106 296,473 301,164 0.78%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 304,718 300,609 312,935 306,772 302,106 296,473 301,164 0.78%
NOSH 68,489 68,489 68,489 68,489 68,816 68,469 68,446 0.04%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 1.12% 1.24% 1.62% 1.47% 1.42% 1.25% 1.41% -
ROE 1.33% 1.56% 1.97% 2.07% 1.67% 1.52% 1.74% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 532.40 550.31 555.13 626.82 512.37 528.92 544.17 -1.44%
EPS 5.91 6.85 9.01 9.27 7.37 6.60 7.66 -15.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.45 4.39 4.57 4.48 4.39 4.33 4.40 0.75%
Adjusted Per Share Value based on latest NOSH - 68,489
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 532.30 550.20 555.03 626.70 514.83 528.77 543.83 -1.41%
EPS 5.91 6.84 9.01 9.27 7.36 6.60 7.66 -15.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.4492 4.3892 4.5691 4.4792 4.411 4.3288 4.3973 0.78%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 3.90 3.93 3.91 3.45 3.20 3.15 2.90 -
P/RPS 0.73 0.71 0.70 0.55 0.62 0.60 0.53 23.72%
P/EPS 65.97 57.40 43.38 37.22 43.66 47.73 37.86 44.65%
EY 1.52 1.74 2.31 2.69 2.29 2.10 2.64 -30.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.90 0.86 0.77 0.73 0.73 0.66 21.07%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 27/11/17 28/08/17 24/05/17 27/02/17 25/11/16 26/08/16 -
Price 3.89 4.05 3.95 4.15 3.39 3.30 3.15 -
P/RPS 0.73 0.74 0.71 0.66 0.66 0.62 0.58 16.52%
P/EPS 65.80 59.16 43.82 44.77 46.25 50.00 41.12 36.69%
EY 1.52 1.69 2.28 2.23 2.16 2.00 2.43 -26.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.92 0.86 0.93 0.77 0.76 0.72 13.40%

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