[HARISON] QoQ TTM Result on 30-Jun-2020 [#2]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 0.2%
YoY- -7.07%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 1,840,897 1,810,952 1,790,113 1,751,737 1,776,580 1,764,215 1,746,656 3.56%
PBT 51,794 44,870 38,033 33,760 31,947 34,707 32,607 36.09%
Tax -14,378 -12,433 -10,400 -9,491 -8,487 -9,207 -9,086 35.75%
NP 37,416 32,437 27,633 24,269 23,460 25,500 23,521 36.23%
-
NP to SH 33,914 29,485 25,319 22,978 22,932 25,108 23,274 28.50%
-
Tax Rate 27.76% 27.71% 27.34% 28.11% 26.57% 26.53% 27.87% -
Total Cost 1,803,481 1,778,515 1,762,480 1,727,468 1,753,120 1,738,715 1,723,135 3.08%
-
Net Worth 343,749 333,478 324,576 329,369 322,521 315,674 312,935 6.45%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 343,749 333,478 324,576 329,369 322,521 315,674 312,935 6.45%
NOSH 68,489 68,489 68,489 68,489 68,489 68,489 68,489 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 2.03% 1.79% 1.54% 1.39% 1.32% 1.45% 1.35% -
ROE 9.87% 8.84% 7.80% 6.98% 7.11% 7.95% 7.44% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 2,688.38 2,644.65 2,614.22 2,558.18 2,594.46 2,576.40 2,550.76 3.56%
EPS 49.53 43.06 36.98 33.56 33.49 36.67 33.99 28.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.02 4.87 4.74 4.81 4.71 4.61 4.57 6.45%
Adjusted Per Share Value based on latest NOSH - 68,489
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 537.48 528.74 522.65 511.45 518.70 515.09 509.96 3.56%
EPS 9.90 8.61 7.39 6.71 6.70 7.33 6.80 28.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0036 0.9736 0.9477 0.9616 0.9417 0.9217 0.9137 6.45%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 4.03 3.92 3.76 3.76 2.96 3.82 3.70 -
P/RPS 0.15 0.15 0.14 0.15 0.11 0.15 0.15 0.00%
P/EPS 8.14 9.10 10.17 11.21 8.84 10.42 10.89 -17.62%
EY 12.29 10.98 9.83 8.92 11.31 9.60 9.19 21.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.80 0.79 0.78 0.63 0.83 0.81 -0.82%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 27/05/21 25/03/21 27/11/20 27/08/20 23/06/20 27/02/20 22/11/19 -
Price 4.10 3.99 3.75 3.51 3.75 3.81 3.72 -
P/RPS 0.15 0.15 0.14 0.14 0.14 0.15 0.15 0.00%
P/EPS 8.28 9.27 10.14 10.46 11.20 10.39 10.94 -16.93%
EY 12.08 10.79 9.86 9.56 8.93 9.62 9.14 20.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.82 0.79 0.73 0.80 0.83 0.81 0.82%

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