[HARISON] QoQ TTM 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- 15.02%
YoY- 47.89%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 1,931,498 1,878,176 1,903,207 1,840,897 1,810,952 1,790,113 1,751,737 6.71%
PBT 58,880 55,837 55,205 51,794 44,870 38,033 33,760 44.74%
Tax -14,787 -15,108 -14,939 -14,378 -12,433 -10,400 -9,491 34.28%
NP 44,093 40,729 40,266 37,416 32,437 27,633 24,269 48.73%
-
NP to SH 41,448 37,615 37,104 33,914 29,485 25,319 22,978 48.02%
-
Tax Rate 25.11% 27.06% 27.06% 27.76% 27.71% 27.34% 28.11% -
Total Cost 1,887,405 1,837,447 1,862,941 1,803,481 1,778,515 1,762,480 1,727,468 6.06%
-
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 2.28% 2.17% 2.12% 2.03% 1.79% 1.54% 1.39% -
ROE 11.29% 10.58% 10.48% 9.87% 8.84% 7.80% 6.98% -
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 2,820.69 2,742.82 2,779.38 2,688.38 2,644.65 2,614.22 2,558.18 6.71%
EPS 60.53 54.93 54.19 49.53 43.06 36.98 33.56 48.01%
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 563.93 548.36 555.67 537.48 528.74 522.65 511.45 6.70%
EPS 12.10 10.98 10.83 9.90 8.61 7.39 6.71 47.99%
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 0.17 0.18 0.16 0.15 0.15 0.14 0.15 8.67%
P/EPS 7.93 8.74 8.30 8.14 9.10 10.17 11.21 -20.55%
EY 12.61 11.44 12.04 12.29 10.98 9.83 8.92 25.88%
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 0.18 0.17 0.15 0.15 0.15 0.14 0.14 18.18%
P/EPS 8.26 8.37 7.82 8.28 9.27 10.14 10.46 -14.52%
EY 12.11 11.94 12.78 12.08 10.79 9.86 9.56 17.02%
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