[HARISON] YoY Annual (Unaudited) 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
YoY- 40.58%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 2,256,750 2,174,085 1,931,498 1,810,952 1,764,215 1,653,407 1,550,747 6.44%
PBT 89,746 90,422 58,880 44,870 34,707 32,044 28,111 21.33%
Tax -20,486 -22,018 -14,787 -12,433 -9,207 -9,280 -6,856 20.00%
NP 69,260 68,404 44,093 32,437 25,500 22,764 21,255 21.74%
-
NP to SH 66,076 67,165 41,449 29,485 25,108 22,470 21,255 20.79%
-
Tax Rate 22.83% 24.35% 25.11% 27.71% 26.53% 28.96% 24.39% -
Total Cost 2,187,490 2,105,681 1,887,405 1,778,515 1,738,715 1,630,643 1,529,492 6.14%
-
Net Worth 448,517 415,649 367,031 333,478 315,674 308,142 304,718 6.65%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 448,517 415,649 367,031 333,478 315,674 308,142 304,718 6.65%
NOSH 68,489 68,489 68,489 68,489 68,489 68,489 68,489 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 3.07% 3.15% 2.28% 1.79% 1.45% 1.38% 1.37% -
ROE 14.73% 16.16% 11.29% 8.84% 7.95% 7.29% 6.98% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 3,295.68 3,174.96 2,820.69 2,644.65 2,576.40 2,414.58 2,264.66 6.44%
EPS 96.50 98.08 60.53 43.06 36.67 32.81 31.04 20.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.55 6.07 5.36 4.87 4.61 4.50 4.45 6.65%
Adjusted Per Share Value based on latest NOSH - 68,489
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 3,295.05 3,174.36 2,820.16 2,644.15 2,575.91 2,414.12 2,264.23 6.44%
EPS 96.48 98.07 60.52 43.05 36.66 32.81 31.03 20.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.5488 6.0688 5.359 4.8691 4.6091 4.4991 4.4492 6.65%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 8.62 6.63 4.80 3.92 3.82 3.50 3.90 -
P/RPS 0.26 0.21 0.17 0.15 0.15 0.14 0.17 7.33%
P/EPS 8.93 6.76 7.93 9.10 10.42 10.67 12.56 -5.52%
EY 11.19 14.79 12.61 10.98 9.60 9.38 7.96 5.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.09 0.90 0.80 0.83 0.78 0.88 6.98%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 27/02/23 28/02/22 25/03/21 27/02/20 28/02/19 26/02/18 -
Price 8.72 7.34 5.00 3.99 3.81 3.91 3.89 -
P/RPS 0.26 0.23 0.18 0.15 0.15 0.16 0.17 7.33%
P/EPS 9.04 7.48 8.26 9.27 10.39 11.92 12.53 -5.29%
EY 11.07 13.36 12.11 10.79 9.62 8.39 7.98 5.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.21 0.93 0.82 0.83 0.87 0.87 7.32%

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