[HARISON] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -10.27%
YoY- -19.03%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,651,124 1,653,740 1,505,272 1,404,572 1,384,080 1,283,192 1,165,868 5.96%
PBT 31,984 30,948 -92,572 36,144 44,772 46,932 47,092 -6.23%
Tax -9,008 -9,516 -8,160 -10,696 -13,344 -12,804 -12,080 -4.76%
NP 22,976 21,432 -100,732 25,448 31,428 34,128 35,012 -6.77%
-
NP to SH 22,976 21,432 -100,732 25,448 31,428 34,128 35,012 -6.77%
-
Tax Rate 28.16% 30.75% - 29.59% 29.80% 27.28% 25.65% -
Total Cost 1,628,148 1,632,308 1,606,004 1,379,124 1,352,652 1,249,064 1,130,856 6.25%
-
Net Worth 296,442 291,880 280,724 294,473 280,642 280,063 250,672 2.83%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 296,442 291,880 280,724 294,473 280,642 280,063 250,672 2.83%
NOSH 68,462 68,516 68,469 68,482 68,449 68,475 68,489 -0.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 1.39% 1.30% -6.69% 1.81% 2.27% 2.66% 3.00% -
ROE 7.75% 7.34% -35.88% 8.64% 11.20% 12.19% 13.97% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 2,411.72 2,413.63 2,198.46 2,051.00 2,022.05 1,873.95 1,702.25 5.97%
EPS 33.56 31.28 -147.12 37.16 45.88 49.84 51.12 -6.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.33 4.26 4.10 4.30 4.10 4.09 3.66 2.83%
Adjusted Per Share Value based on latest NOSH - 68,482
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 482.07 482.84 439.49 410.09 404.10 374.65 340.39 5.96%
EPS 6.71 6.26 -29.41 7.43 9.18 9.96 10.22 -6.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8655 0.8522 0.8196 0.8598 0.8194 0.8177 0.7319 2.83%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.92 3.18 3.05 2.81 3.04 3.35 2.75 -
P/RPS 0.12 0.13 0.14 0.14 0.15 0.18 0.16 -4.67%
P/EPS 8.70 10.17 -2.07 7.56 6.62 6.72 5.38 8.33%
EY 11.49 9.84 -48.24 13.22 15.10 14.88 18.59 -7.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.75 0.74 0.65 0.74 0.82 0.75 -1.86%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 24/05/16 29/05/15 30/05/14 28/05/13 24/05/12 24/05/11 31/05/10 -
Price 3.09 3.50 3.40 3.30 3.16 3.93 2.55 -
P/RPS 0.13 0.15 0.15 0.16 0.16 0.21 0.15 -2.35%
P/EPS 9.21 11.19 -2.31 8.88 6.88 7.89 4.99 10.74%
EY 10.86 8.94 -43.27 11.26 14.53 12.68 20.05 -9.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.82 0.83 0.77 0.77 0.96 0.70 0.23%

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