[HARISON] YoY Quarter Result on 30-Jun-2018 [#2]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 2.99%
YoY- -1.77%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 470,599 408,289 433,132 388,768 380,132 372,466 368,756 4.14%
PBT 14,404 10,993 9,180 7,942 8,379 6,325 8,206 9.82%
Tax -4,049 -3,488 -2,484 -1,879 -2,230 -1,082 -1,787 14.59%
NP 10,355 7,505 6,696 6,063 6,149 5,243 6,419 8.28%
-
NP to SH 9,948 6,758 6,712 6,063 6,172 5,243 6,419 7.56%
-
Tax Rate 28.11% 31.73% 27.06% 23.66% 26.61% 17.11% 21.78% -
Total Cost 460,244 400,784 426,436 382,705 373,983 367,223 362,337 4.06%
-
Net Worth 354,020 329,369 319,782 316,359 312,935 301,164 298,685 2.87%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 354,020 329,369 319,782 316,359 312,935 301,164 298,685 2.87%
NOSH 68,489 68,489 68,489 68,489 68,489 68,446 68,505 -0.00%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 2.20% 1.84% 1.55% 1.56% 1.62% 1.41% 1.74% -
ROE 2.81% 2.05% 2.10% 1.92% 1.97% 1.74% 2.15% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 687.25 596.25 632.53 567.74 555.13 544.17 538.28 4.15%
EPS 14.53 9.87 9.80 8.85 9.01 7.66 9.37 7.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.17 4.81 4.67 4.62 4.57 4.40 4.36 2.87%
Adjusted Per Share Value based on latest NOSH - 68,489
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 137.40 119.21 126.46 113.51 110.99 108.75 107.66 4.14%
EPS 2.90 1.97 1.96 1.77 1.80 1.53 1.87 7.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0336 0.9616 0.9337 0.9237 0.9137 0.8793 0.8721 2.86%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 4.50 3.76 3.70 3.84 3.91 2.90 3.53 -
P/RPS 0.65 0.63 0.58 0.68 0.70 0.53 0.66 -0.25%
P/EPS 30.98 38.10 37.75 43.37 43.38 37.86 37.67 -3.20%
EY 3.23 2.62 2.65 2.31 2.31 2.64 2.65 3.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.78 0.79 0.83 0.86 0.66 0.81 1.19%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 27/08/21 27/08/20 26/08/19 29/08/18 28/08/17 26/08/16 27/08/15 -
Price 4.24 3.51 3.60 3.80 3.95 3.15 3.10 -
P/RPS 0.62 0.59 0.57 0.67 0.71 0.58 0.58 1.11%
P/EPS 29.19 35.57 36.73 42.92 43.82 41.12 33.08 -2.06%
EY 3.43 2.81 2.72 2.33 2.28 2.43 3.02 2.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.73 0.77 0.82 0.86 0.72 0.71 2.42%

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