[HARISON] YoY Quarter Result on 30-Jun-2020 [#2]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 27.08%
YoY- 0.69%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 571,817 560,350 470,599 408,289 433,132 388,768 380,132 7.03%
PBT 26,293 22,608 14,404 10,993 9,180 7,942 8,379 20.98%
Tax -6,747 -5,458 -4,049 -3,488 -2,484 -1,879 -2,230 20.25%
NP 19,546 17,150 10,355 7,505 6,696 6,063 6,149 21.24%
-
NP to SH 19,550 17,067 9,948 6,758 6,712 6,063 6,172 21.17%
-
Tax Rate 25.66% 24.14% 28.11% 31.73% 27.06% 23.66% 26.61% -
Total Cost 552,271 543,200 460,244 400,784 426,436 382,705 373,983 6.70%
-
Net Worth 451,941 398,530 354,020 329,369 319,782 316,359 312,935 6.31%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 451,941 398,530 354,020 329,369 319,782 316,359 312,935 6.31%
NOSH 68,489 68,489 68,489 68,489 68,489 68,489 68,489 0.00%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 3.42% 3.06% 2.20% 1.84% 1.55% 1.56% 1.62% -
ROE 4.33% 4.28% 2.81% 2.05% 2.10% 1.92% 1.97% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 835.06 818.32 687.25 596.25 632.53 567.74 555.13 7.03%
EPS 28.55 24.92 14.53 9.87 9.80 8.85 9.01 21.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.60 5.82 5.17 4.81 4.67 4.62 4.57 6.31%
Adjusted Per Share Value based on latest NOSH - 68,489
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 834.90 818.16 687.12 596.14 632.41 567.64 555.03 7.03%
EPS 28.54 24.92 14.52 9.87 9.80 8.85 9.01 21.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.5987 5.8189 5.169 4.8091 4.6691 4.6191 4.5691 6.31%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 9.45 6.03 4.50 3.76 3.70 3.84 3.91 -
P/RPS 1.13 0.74 0.65 0.63 0.58 0.68 0.70 8.30%
P/EPS 33.10 24.19 30.98 38.10 37.75 43.37 43.38 -4.40%
EY 3.02 4.13 3.23 2.62 2.65 2.31 2.31 4.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.04 0.87 0.78 0.79 0.83 0.86 8.84%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 28/08/23 26/08/22 27/08/21 27/08/20 26/08/19 29/08/18 28/08/17 -
Price 8.02 5.60 4.24 3.51 3.60 3.80 3.95 -
P/RPS 0.96 0.68 0.62 0.59 0.57 0.67 0.71 5.15%
P/EPS 28.09 22.47 29.19 35.57 36.73 42.92 43.82 -7.14%
EY 3.56 4.45 3.43 2.81 2.72 2.33 2.28 7.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.96 0.82 0.73 0.77 0.82 0.86 5.99%

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