[HARISON] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 27.34%
YoY- 3.33%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 1,524,113 1,516,439 1,499,998 1,488,431 1,500,866 1,497,156 1,497,810 1.16%
PBT 29,432 27,347 26,981 24,769 21,033 22,914 22,655 19.08%
Tax -7,585 -6,248 -6,457 -7,240 -7,268 -7,973 -8,100 -4.28%
NP 21,847 21,099 20,524 17,529 13,765 14,941 14,555 31.12%
-
NP to SH 21,924 21,153 20,550 17,529 13,765 14,941 14,555 31.43%
-
Tax Rate 25.77% 22.85% 23.93% 29.23% 34.56% 34.80% 35.75% -
Total Cost 1,502,266 1,495,340 1,479,474 1,470,902 1,487,101 1,482,215 1,483,255 0.85%
-
Net Worth 312,935 306,772 302,106 296,473 301,164 296,442 273,973 9.27%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 312,935 306,772 302,106 296,473 301,164 296,442 273,973 9.27%
NOSH 68,476 68,476 68,816 68,469 68,446 68,462 68,493 -0.01%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 1.43% 1.39% 1.37% 1.18% 0.92% 1.00% 0.97% -
ROE 7.01% 6.90% 6.80% 5.91% 4.57% 5.04% 5.31% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 2,225.76 2,214.56 2,179.69 2,173.85 2,192.76 2,186.83 2,186.79 1.18%
EPS 32.02 30.89 29.86 25.60 20.11 21.82 21.25 31.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.57 4.48 4.39 4.33 4.40 4.33 4.00 9.29%
Adjusted Per Share Value based on latest NOSH - 68,469
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 444.99 442.75 437.95 434.57 438.20 437.12 437.31 1.16%
EPS 6.40 6.18 6.00 5.12 4.02 4.36 4.25 31.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9137 0.8957 0.882 0.8656 0.8793 0.8655 0.7999 9.28%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 3.91 3.45 3.20 3.15 2.90 2.92 2.89 -
P/RPS 0.18 0.16 0.15 0.14 0.13 0.13 0.13 24.25%
P/EPS 12.21 11.17 10.72 12.30 14.42 13.38 13.60 -6.94%
EY 8.19 8.95 9.33 8.13 6.93 7.47 7.35 7.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.77 0.73 0.73 0.66 0.67 0.72 12.58%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 28/08/17 24/05/17 27/02/17 25/11/16 26/08/16 24/05/16 25/02/16 -
Price 3.95 4.15 3.39 3.30 3.15 3.09 2.91 -
P/RPS 0.18 0.19 0.16 0.15 0.14 0.14 0.13 24.25%
P/EPS 12.34 13.43 11.35 12.89 15.66 14.16 13.69 -6.69%
EY 8.11 7.44 8.81 7.76 6.38 7.06 7.30 7.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.93 0.77 0.76 0.72 0.71 0.73 11.55%

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