[HARISON] YoY Quarter Result on 30-Sep-2017 [#3]

Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -24.04%
YoY- 3.74%
View:
Show?
Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 482,233 443,857 430,981 376,827 362,152 374,587 349,164 5.52%
PBT 13,593 9,320 11,582 6,363 5,899 2,163 6,372 13.44%
Tax -3,299 -2,390 -3,234 -1,677 -1,380 -1,408 -1,898 9.64%
NP 10,294 6,930 8,348 4,686 4,519 755 4,474 14.88%
-
NP to SH 9,237 6,896 8,348 4,688 4,519 755 4,474 12.83%
-
Tax Rate 24.27% 25.64% 27.92% 26.36% 23.39% 65.09% 29.79% -
Total Cost 471,939 436,927 422,633 372,141 357,633 373,832 344,690 5.37%
-
Net Worth 324,576 312,935 310,881 300,609 296,473 289,645 282,279 2.35%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 324,576 312,935 310,881 300,609 296,473 289,645 282,279 2.35%
NOSH 68,489 68,489 68,489 68,489 68,469 68,636 68,514 -0.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 2.13% 1.56% 1.94% 1.24% 1.25% 0.20% 1.28% -
ROE 2.85% 2.20% 2.69% 1.56% 1.52% 0.26% 1.58% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 704.24 648.19 629.39 550.31 528.92 545.76 509.62 5.53%
EPS 13.49 10.07 12.19 6.85 6.60 1.10 6.53 12.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.74 4.57 4.54 4.39 4.33 4.22 4.12 2.36%
Adjusted Per Share Value based on latest NOSH - 68,489
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 140.80 129.59 125.83 110.02 105.74 109.37 101.94 5.52%
EPS 2.70 2.01 2.44 1.37 1.32 0.22 1.31 12.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9477 0.9137 0.9077 0.8777 0.8656 0.8457 0.8242 2.35%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 3.76 3.70 3.78 3.93 3.15 3.02 3.60 -
P/RPS 0.53 0.57 0.60 0.71 0.60 0.55 0.71 -4.75%
P/EPS 27.87 36.74 31.01 57.40 47.73 274.55 55.13 -10.73%
EY 3.59 2.72 3.23 1.74 2.10 0.36 1.81 12.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.81 0.83 0.90 0.73 0.72 0.87 -1.59%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 27/11/20 22/11/19 28/11/18 27/11/17 25/11/16 27/11/15 28/11/14 -
Price 3.75 3.72 3.79 4.05 3.30 3.25 3.50 -
P/RPS 0.53 0.57 0.60 0.74 0.62 0.60 0.69 -4.29%
P/EPS 27.80 36.94 31.09 59.16 50.00 295.45 53.60 -10.35%
EY 3.60 2.71 3.22 1.69 2.00 0.34 1.87 11.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.81 0.83 0.92 0.76 0.77 0.85 -1.21%

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