[HARISON] YoY Annualized Quarter 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- 32.23%
YoY- 83.28%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 2,484,604 2,488,068 2,239,744 2,035,192 1,915,412 1,865,952 1,721,916 6.29%
PBT 78,404 88,136 72,156 56,140 28,444 39,484 33,136 15.42%
Tax -18,816 -22,940 -18,468 -14,668 -6,888 -9,768 -9,588 11.88%
NP 59,588 65,196 53,688 41,472 21,556 29,716 23,548 16.71%
-
NP to SH 59,892 64,492 52,608 38,988 21,272 29,976 23,548 16.81%
-
Tax Rate 24.00% 26.03% 25.59% 26.13% 24.22% 24.74% 28.94% -
Total Cost 2,425,016 2,422,872 2,186,056 1,993,720 1,893,856 1,836,236 1,698,368 6.11%
-
Net Worth 464,952 431,398 381,411 343,749 322,521 312,935 310,881 6.93%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 464,952 431,398 381,411 343,749 322,521 312,935 310,881 6.93%
NOSH 68,489 68,489 68,489 68,489 68,489 68,489 68,489 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 2.40% 2.62% 2.40% 2.04% 1.13% 1.59% 1.37% -
ROE 12.88% 14.95% 13.79% 11.34% 6.60% 9.58% 7.57% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 3,628.43 3,633.49 3,270.85 2,972.12 2,797.20 2,724.97 2,514.63 6.29%
EPS 87.48 94.20 76.84 56.92 31.08 43.76 34.40 16.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.79 6.30 5.57 5.02 4.71 4.57 4.54 6.93%
Adjusted Per Share Value based on latest NOSH - 68,489
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 725.42 726.43 653.93 594.21 559.23 544.79 502.74 6.29%
EPS 17.49 18.83 15.36 11.38 6.21 8.75 6.88 16.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3575 1.2595 1.1136 1.0036 0.9417 0.9137 0.9077 6.93%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 9.09 8.76 4.99 4.03 2.96 3.88 3.85 -
P/RPS 0.25 0.24 0.15 0.14 0.11 0.14 0.15 8.87%
P/EPS 10.39 9.30 6.50 7.08 9.53 8.86 11.20 -1.24%
EY 9.62 10.75 15.40 14.13 10.49 11.28 8.93 1.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.39 0.90 0.80 0.63 0.85 0.85 7.87%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 27/05/24 31/05/23 27/05/22 27/05/21 23/06/20 27/05/19 28/05/18 -
Price 9.85 9.70 5.86 4.10 3.75 3.90 4.00 -
P/RPS 0.27 0.27 0.18 0.14 0.13 0.14 0.16 9.10%
P/EPS 11.26 10.30 7.63 7.20 12.07 8.91 11.63 -0.53%
EY 8.88 9.71 13.11 13.89 8.28 11.22 8.60 0.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.54 1.05 0.82 0.80 0.85 0.88 8.67%

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