[HARISON] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -33.72%
YoY- -125.32%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 1,469,910 1,482,425 1,445,308 1,443,878 1,450,007 1,425,226 1,400,051 3.30%
PBT 28,037 29,485 -1,395 1,068 3,199 2,989 35,168 -14.05%
Tax -7,354 -8,270 -7,931 -7,779 -8,229 -8,261 -8,895 -11.94%
NP 20,683 21,215 -9,326 -6,711 -5,030 -5,272 26,273 -14.77%
-
NP to SH 20,683 21,215 -9,281 -6,666 -4,985 -5,227 26,273 -14.77%
-
Tax Rate 26.23% 28.05% - 728.37% 257.24% 276.38% 25.29% -
Total Cost 1,449,227 1,461,210 1,454,634 1,450,589 1,455,037 1,430,498 1,373,778 3.63%
-
Net Worth 298,685 291,880 274,021 282,279 286,942 280,724 273,842 5.97%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 298,685 291,880 274,021 282,279 286,942 280,724 273,842 5.97%
NOSH 68,505 68,516 68,505 68,514 68,482 68,469 68,460 0.04%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 1.41% 1.43% -0.65% -0.46% -0.35% -0.37% 1.88% -
ROE 6.92% 7.27% -3.39% -2.36% -1.74% -1.86% 9.59% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 2,145.67 2,163.60 2,109.78 2,107.40 2,117.33 2,081.56 2,045.05 3.26%
EPS 30.19 30.96 -13.55 -9.73 -7.28 -7.63 38.38 -14.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.36 4.26 4.00 4.12 4.19 4.10 4.00 5.93%
Adjusted Per Share Value based on latest NOSH - 68,514
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 429.16 432.82 421.98 421.56 423.35 416.12 408.77 3.30%
EPS 6.04 6.19 -2.71 -1.95 -1.46 -1.53 7.67 -14.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8721 0.8522 0.80 0.8242 0.8378 0.8196 0.7995 5.98%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 3.53 3.18 3.15 3.60 3.63 3.05 3.01 -
P/RPS 0.16 0.15 0.15 0.17 0.17 0.15 0.15 4.40%
P/EPS 11.69 10.27 -23.25 -37.00 -49.87 -39.95 7.84 30.61%
EY 8.55 9.74 -4.30 -2.70 -2.01 -2.50 12.75 -23.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.75 0.79 0.87 0.87 0.74 0.75 5.27%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 29/05/15 27/02/15 28/11/14 22/08/14 30/05/14 28/02/14 -
Price 3.10 3.50 3.30 3.50 3.52 3.40 3.02 -
P/RPS 0.14 0.16 0.16 0.17 0.17 0.16 0.15 -4.50%
P/EPS 10.27 11.30 -24.36 -35.97 -48.36 -44.54 7.87 19.47%
EY 9.74 8.85 -4.11 -2.78 -2.07 -2.25 12.71 -16.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.82 0.83 0.85 0.84 0.83 0.76 -4.44%

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