[HARISON] YoY Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
27-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -66.65%
YoY- 27.3%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 559,936 508,798 478,853 466,488 430,479 429,222 412,781 5.21%
PBT 18,039 14,035 7,111 9,871 8,284 8,362 7,996 14.51%
Tax -4,617 -3,667 -1,722 -2,442 -2,397 -2,043 -2,252 12.70%
NP 13,422 10,368 5,389 7,429 5,887 6,319 5,744 15.18%
-
NP to SH 13,152 9,747 5,318 7,494 5,887 6,347 5,744 14.79%
-
Tax Rate 25.59% 26.13% 24.22% 24.74% 28.94% 24.43% 28.16% -
Total Cost 546,514 498,430 473,464 459,059 424,592 422,903 407,037 5.03%
-
Net Worth 381,411 343,749 322,521 312,935 310,881 306,772 296,442 4.28%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 381,411 343,749 322,521 312,935 310,881 306,772 296,442 4.28%
NOSH 68,489 68,489 68,489 68,489 68,489 68,489 68,462 0.00%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 2.40% 2.04% 1.13% 1.59% 1.37% 1.47% 1.39% -
ROE 3.45% 2.84% 1.65% 2.39% 1.89% 2.07% 1.94% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 817.71 743.03 699.30 681.24 628.66 626.82 602.93 5.20%
EPS 19.21 14.23 7.77 10.94 8.60 9.27 8.39 14.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.57 5.02 4.71 4.57 4.54 4.48 4.33 4.28%
Adjusted Per Share Value based on latest NOSH - 68,489
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 163.48 148.55 139.81 136.20 125.69 125.32 120.52 5.21%
EPS 3.84 2.85 1.55 2.19 1.72 1.85 1.68 14.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1136 1.0036 0.9417 0.9137 0.9077 0.8957 0.8655 4.28%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 4.99 4.03 2.96 3.88 3.85 3.45 2.92 -
P/RPS 0.61 0.54 0.42 0.57 0.61 0.55 0.48 4.07%
P/EPS 25.98 28.31 38.11 35.45 44.78 37.22 34.80 -4.75%
EY 3.85 3.53 2.62 2.82 2.23 2.69 2.87 5.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.80 0.63 0.85 0.85 0.77 0.67 5.03%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 27/05/22 27/05/21 23/06/20 27/05/19 28/05/18 24/05/17 24/05/16 -
Price 5.86 4.10 3.75 3.90 4.00 4.15 3.09 -
P/RPS 0.72 0.55 0.54 0.57 0.64 0.66 0.51 5.91%
P/EPS 30.51 28.80 48.29 35.64 46.53 44.77 36.83 -3.08%
EY 3.28 3.47 2.07 2.81 2.15 2.23 2.72 3.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.82 0.80 0.85 0.88 0.93 0.71 6.73%

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