[HARISON] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 19.27%
YoY- 83.28%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 494,899 457,202 470,599 508,798 441,577 482,233 408,289 13.64%
PBT 16,216 14,225 14,404 14,035 13,173 13,593 10,993 29.49%
Tax -3,603 -3,468 -4,049 -3,667 -3,924 -3,299 -3,488 2.18%
NP 12,613 10,757 10,355 10,368 9,249 10,294 7,505 41.22%
-
NP to SH 12,005 9,748 9,948 9,747 8,172 9,237 6,758 46.52%
-
Tax Rate 22.22% 24.38% 28.11% 26.13% 29.79% 24.27% 31.73% -
Total Cost 482,286 446,445 460,244 498,430 432,328 471,939 400,784 13.09%
-
Net Worth 367,031 355,390 354,020 343,749 333,478 324,576 329,369 7.46%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 367,031 355,390 354,020 343,749 333,478 324,576 329,369 7.46%
NOSH 68,489 68,489 68,489 68,489 68,489 68,489 68,489 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 2.55% 2.35% 2.20% 2.04% 2.09% 2.13% 1.84% -
ROE 3.27% 2.74% 2.81% 2.84% 2.45% 2.85% 2.05% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 722.73 667.68 687.25 743.03 644.86 704.24 596.25 13.64%
EPS 17.53 14.24 14.53 14.23 11.93 13.49 9.87 46.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.36 5.19 5.17 5.02 4.87 4.74 4.81 7.46%
Adjusted Per Share Value based on latest NOSH - 68,489
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 144.49 133.49 137.40 148.55 128.93 140.80 119.21 13.64%
EPS 3.51 2.85 2.90 2.85 2.39 2.70 1.97 46.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0716 1.0376 1.0336 1.0036 0.9736 0.9477 0.9616 7.46%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 4.80 4.80 4.50 4.03 3.92 3.76 3.76 -
P/RPS 0.66 0.72 0.65 0.54 0.61 0.53 0.63 3.14%
P/EPS 27.38 33.72 30.98 28.31 32.85 27.87 38.10 -19.72%
EY 3.65 2.97 3.23 3.53 3.04 3.59 2.62 24.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.92 0.87 0.80 0.80 0.79 0.78 9.98%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 26/11/21 27/08/21 27/05/21 25/03/21 27/11/20 27/08/20 -
Price 5.00 4.60 4.24 4.10 3.99 3.75 3.51 -
P/RPS 0.69 0.69 0.62 0.55 0.62 0.53 0.59 10.97%
P/EPS 28.52 32.31 29.19 28.80 33.43 27.80 35.57 -13.65%
EY 3.51 3.09 3.43 3.47 2.99 3.60 2.81 15.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.89 0.82 0.82 0.82 0.79 0.73 17.46%

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