[HARISON] YoY Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 49.49%
YoY- 38.15%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 1,696,835 1,753,093 1,659,522 1,436,599 1,369,375 1,343,477 1,250,228 5.21%
PBT 48,647 68,818 63,619 42,664 31,697 28,371 27,808 9.76%
Tax -12,523 -18,036 -16,228 -11,184 -8,509 -7,316 -7,510 8.88%
NP 36,124 50,782 47,391 31,480 23,188 21,055 20,298 10.07%
-
NP to SH 35,636 48,535 46,928 29,444 21,313 21,102 20,298 9.82%
-
Tax Rate 25.74% 26.21% 25.51% 26.21% 26.84% 25.79% 27.01% -
Total Cost 1,660,711 1,702,311 1,612,131 1,405,119 1,346,187 1,322,422 1,229,930 5.12%
-
Net Worth 449,901 430,714 395,106 355,390 324,576 312,935 310,881 6.34%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 449,901 430,714 395,106 355,390 324,576 312,935 310,881 6.34%
NOSH 68,478 68,489 68,489 68,489 68,489 68,489 68,489 -0.00%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 2.13% 2.90% 2.86% 2.19% 1.69% 1.57% 1.62% -
ROE 7.92% 11.27% 11.88% 8.28% 6.57% 6.74% 6.53% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 2,477.92 2,560.16 2,423.51 2,097.96 1,999.79 1,961.97 1,825.79 5.21%
EPS 52.04 70.88 68.53 43.00 31.13 30.82 29.64 9.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.57 6.29 5.77 5.19 4.74 4.57 4.54 6.34%
Adjusted Per Share Value based on latest NOSH - 68,489
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 495.42 511.84 484.52 419.44 399.81 392.25 365.02 5.21%
EPS 10.40 14.17 13.70 8.60 6.22 6.16 5.93 9.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3136 1.2575 1.1536 1.0376 0.9477 0.9137 0.9077 6.34%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 8.40 8.38 5.86 4.80 3.76 3.70 3.78 -
P/RPS 0.34 0.33 0.24 0.23 0.19 0.19 0.21 8.35%
P/EPS 16.14 11.82 8.55 11.16 12.08 12.01 12.75 4.00%
EY 6.20 8.46 11.69 8.96 8.28 8.33 7.84 -3.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.33 1.02 0.92 0.79 0.81 0.83 7.47%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 27/11/24 27/11/23 25/11/22 26/11/21 27/11/20 22/11/19 28/11/18 -
Price 8.70 8.63 6.11 4.60 3.75 3.72 3.79 -
P/RPS 0.35 0.34 0.25 0.22 0.19 0.19 0.21 8.87%
P/EPS 16.72 12.18 8.92 10.70 12.05 12.07 12.79 4.56%
EY 5.98 8.21 11.22 9.35 8.30 8.28 7.82 -4.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.37 1.06 0.89 0.79 0.81 0.83 8.03%

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