[HARISON] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 10.19%
YoY- 40.57%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 2,154,421 2,072,387 1,982,636 1,931,498 1,878,176 1,903,207 1,840,897 11.04%
PBT 79,835 71,088 62,884 58,880 55,837 55,205 51,794 33.40%
Tax -19,831 -17,146 -15,737 -14,787 -15,108 -14,939 -14,378 23.88%
NP 60,004 53,942 47,147 44,093 40,729 40,266 37,416 36.96%
-
NP to SH 58,933 51,972 44,853 41,448 37,615 37,104 33,914 44.49%
-
Tax Rate 24.84% 24.12% 25.03% 25.11% 27.06% 27.06% 27.76% -
Total Cost 2,094,417 2,018,445 1,935,489 1,887,405 1,837,447 1,862,941 1,803,481 10.47%
-
Net Worth 395,106 398,530 381,411 367,031 355,390 354,020 343,749 9.71%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 395,106 398,530 381,411 367,031 355,390 354,020 343,749 9.71%
NOSH 68,489 68,489 68,489 68,489 68,489 68,489 68,489 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 2.79% 2.60% 2.38% 2.28% 2.17% 2.12% 2.03% -
ROE 14.92% 13.04% 11.76% 11.29% 10.58% 10.48% 9.87% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 3,146.24 3,026.44 2,895.37 2,820.69 2,742.82 2,779.38 2,688.38 11.04%
EPS 86.06 75.90 65.50 60.53 54.93 54.19 49.53 44.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.77 5.82 5.57 5.36 5.19 5.17 5.02 9.71%
Adjusted Per Share Value based on latest NOSH - 68,489
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 629.02 605.07 578.86 563.93 548.36 555.67 537.48 11.04%
EPS 17.21 15.17 13.10 12.10 10.98 10.83 9.90 44.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1536 1.1636 1.1136 1.0716 1.0376 1.0336 1.0036 9.72%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 5.86 6.03 4.99 4.80 4.80 4.50 4.03 -
P/RPS 0.19 0.20 0.17 0.17 0.18 0.16 0.15 17.05%
P/EPS 6.81 7.94 7.62 7.93 8.74 8.30 8.14 -11.20%
EY 14.69 12.59 13.13 12.61 11.44 12.04 12.29 12.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.04 0.90 0.90 0.92 0.87 0.80 17.56%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 25/11/22 26/08/22 27/05/22 28/02/22 26/11/21 27/08/21 27/05/21 -
Price 6.11 5.60 5.86 5.00 4.60 4.24 4.10 -
P/RPS 0.19 0.19 0.20 0.18 0.17 0.15 0.15 17.05%
P/EPS 7.10 7.38 8.95 8.26 8.37 7.82 8.28 -9.73%
EY 14.09 13.55 11.18 12.11 11.94 12.78 12.08 10.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.96 1.05 0.93 0.89 0.82 0.82 18.64%

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