[HARISON] QoQ Quarter Result on 31-Mar-2018 [#1]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 45.43%
YoY- -7.25%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 403,179 430,981 388,768 430,479 364,566 376,827 380,132 3.99%
PBT 4,236 11,582 7,942 8,284 5,007 6,363 8,379 -36.45%
Tax -1,770 -3,234 -1,879 -2,397 -906 -1,677 -2,230 -14.23%
NP 2,466 8,348 6,063 5,887 4,101 4,686 6,149 -45.52%
-
NP to SH 2,172 8,348 6,063 5,887 4,048 4,688 6,172 -50.05%
-
Tax Rate 41.78% 27.92% 23.66% 28.94% 18.09% 26.36% 26.61% -
Total Cost 400,713 422,633 382,705 424,592 360,465 372,141 373,983 4.69%
-
Net Worth 308,142 310,881 316,359 310,881 304,718 300,609 312,935 -1.02%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 308,142 310,881 316,359 310,881 304,718 300,609 312,935 -1.02%
NOSH 68,489 68,489 68,489 68,489 68,489 68,489 68,489 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 0.61% 1.94% 1.56% 1.37% 1.12% 1.24% 1.62% -
ROE 0.70% 2.69% 1.92% 1.89% 1.33% 1.56% 1.97% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 588.79 629.39 567.74 628.66 532.40 550.31 555.13 3.99%
EPS 3.17 12.19 8.85 8.60 5.91 6.85 9.01 -50.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.50 4.54 4.62 4.54 4.45 4.39 4.57 -1.02%
Adjusted Per Share Value based on latest NOSH - 68,489
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 117.71 125.83 113.51 125.69 106.44 110.02 110.99 3.98%
EPS 0.63 2.44 1.77 1.72 1.18 1.37 1.80 -50.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8997 0.9077 0.9237 0.9077 0.8897 0.8777 0.9137 -1.02%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 3.50 3.78 3.84 3.85 3.90 3.93 3.91 -
P/RPS 0.59 0.60 0.68 0.61 0.73 0.71 0.70 -10.74%
P/EPS 110.34 31.01 43.37 44.78 65.97 57.40 43.38 86.01%
EY 0.91 3.23 2.31 2.23 1.52 1.74 2.31 -46.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.83 0.83 0.85 0.88 0.90 0.86 -6.28%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 28/11/18 29/08/18 28/05/18 26/02/18 27/11/17 28/08/17 -
Price 3.91 3.79 3.80 4.00 3.89 4.05 3.95 -
P/RPS 0.66 0.60 0.67 0.64 0.73 0.74 0.71 -4.73%
P/EPS 123.27 31.09 42.92 46.53 65.80 59.16 43.82 98.90%
EY 0.81 3.22 2.33 2.15 1.52 1.69 2.28 -49.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.83 0.82 0.88 0.87 0.92 0.86 0.77%

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