[HARISON] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 7.68%
YoY- -12.6%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 1,570,494 1,564,382 1,515,178 1,415,266 1,389,694 1,286,938 1,175,862 4.93%
PBT 28,642 31,886 -26,978 36,960 44,442 47,674 46,234 -7.66%
Tax -6,668 -8,332 -9,486 -9,558 -13,088 -13,146 -12,110 -9.45%
NP 21,974 23,554 -36,464 27,402 31,354 34,528 34,124 -7.06%
-
NP to SH 21,974 23,554 -36,464 27,402 31,354 34,528 34,124 -7.06%
-
Tax Rate 23.28% 26.13% - 25.86% 29.45% 27.57% 26.19% -
Total Cost 1,548,520 1,540,828 1,551,642 1,387,864 1,358,340 1,252,410 1,141,738 5.20%
-
Net Worth 301,201 298,533 286,864 301,954 288,336 288,304 258,805 2.55%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 301,201 298,533 286,864 301,954 288,336 288,304 258,805 2.55%
NOSH 68,454 68,470 68,464 68,470 68,488 68,480 68,467 -0.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 1.40% 1.51% -2.41% 1.94% 2.26% 2.68% 2.90% -
ROE 7.30% 7.89% -12.71% 9.07% 10.87% 11.98% 13.19% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 2,294.20 2,284.74 2,213.10 2,066.97 2,029.09 1,879.27 1,717.41 4.93%
EPS 32.10 34.40 -53.26 38.18 45.78 50.42 49.84 -7.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.40 4.36 4.19 4.41 4.21 4.21 3.78 2.56%
Adjusted Per Share Value based on latest NOSH - 68,459
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 2,293.06 2,284.14 2,212.29 2,066.41 2,029.08 1,879.04 1,716.86 4.93%
EPS 32.08 34.39 -53.24 40.01 45.78 50.41 49.82 -7.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.3978 4.3588 4.1885 4.4088 4.21 4.2095 3.7788 2.55%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.90 3.53 3.63 3.28 3.57 3.88 2.75 -
P/RPS 0.13 0.15 0.16 0.16 0.18 0.21 0.16 -3.39%
P/EPS 9.03 10.26 -6.82 8.20 7.80 7.70 5.52 8.54%
EY 11.07 9.75 -14.67 12.20 12.82 12.99 18.12 -7.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.81 0.87 0.74 0.85 0.92 0.73 -1.66%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 27/08/15 22/08/14 30/08/13 30/08/12 22/08/11 24/08/10 -
Price 3.15 3.10 3.52 2.96 3.29 3.29 2.80 -
P/RPS 0.14 0.14 0.16 0.14 0.16 0.18 0.16 -2.19%
P/EPS 9.81 9.01 -6.61 7.40 7.19 6.53 5.62 9.71%
EY 10.19 11.10 -15.13 13.52 13.91 15.33 17.80 -8.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.71 0.84 0.67 0.78 0.78 0.74 -0.45%

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