[HARISON] YoY Annualized Quarter Result on 30-Jun-2020 [#2]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 13.54%
YoY- -14.99%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 2,387,668 2,240,572 1,958,794 1,774,284 1,799,240 1,638,494 1,618,708 6.68%
PBT 96,654 81,294 56,878 36,208 38,102 32,452 33,482 19.31%
Tax -24,964 -20,150 -15,432 -10,420 -9,852 -8,552 -8,546 19.55%
NP 71,690 61,144 41,446 25,788 28,250 23,900 24,936 19.23%
-
NP to SH 71,346 60,438 39,392 24,152 28,412 23,900 25,038 19.05%
-
Tax Rate 25.83% 24.79% 27.13% 28.78% 25.86% 26.35% 25.52% -
Total Cost 2,315,978 2,179,428 1,917,348 1,748,496 1,770,990 1,614,594 1,593,772 6.42%
-
Net Worth 451,941 398,530 354,020 329,369 319,782 316,359 312,935 6.31%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 451,941 398,530 354,020 329,369 319,782 316,359 312,935 6.31%
NOSH 68,489 68,489 68,489 68,489 68,489 68,489 68,489 0.00%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 3.00% 2.73% 2.12% 1.45% 1.57% 1.46% 1.54% -
ROE 15.79% 15.17% 11.13% 7.33% 8.88% 7.55% 8.00% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 3,486.87 3,272.05 2,860.56 2,591.10 2,627.55 2,392.80 2,363.91 6.68%
EPS 104.20 88.26 57.52 35.28 41.50 34.90 36.56 19.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.60 5.82 5.17 4.81 4.67 4.62 4.57 6.31%
Adjusted Per Share Value based on latest NOSH - 68,489
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 697.12 654.17 571.90 518.03 525.32 478.38 472.61 6.68%
EPS 20.83 17.65 11.50 7.05 8.30 6.98 7.31 19.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3195 1.1636 1.0336 0.9616 0.9337 0.9237 0.9137 6.31%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 9.45 6.03 4.50 3.76 3.70 3.84 3.91 -
P/RPS 0.27 0.18 0.16 0.15 0.14 0.16 0.17 8.01%
P/EPS 9.07 6.83 7.82 10.66 8.92 11.00 10.69 -2.70%
EY 11.03 14.64 12.78 9.38 11.21 9.09 9.35 2.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.04 0.87 0.78 0.79 0.83 0.86 8.84%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 28/08/23 26/08/22 27/08/21 27/08/20 26/08/19 29/08/18 28/08/17 -
Price 8.02 5.60 4.24 3.51 3.60 3.80 3.95 -
P/RPS 0.23 0.17 0.15 0.14 0.14 0.16 0.17 5.16%
P/EPS 7.70 6.34 7.37 9.95 8.68 10.89 10.80 -5.48%
EY 12.99 15.76 13.57 10.05 11.53 9.18 9.26 5.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.96 0.82 0.73 0.77 0.82 0.86 5.99%

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