[HARISON] YoY Quarter Result on 30-Sep-2018 [#3]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 37.69%
YoY- 78.07%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 457,202 482,233 443,857 430,981 376,827 362,152 374,587 3.37%
PBT 14,225 13,593 9,320 11,582 6,363 5,899 2,163 36.83%
Tax -3,468 -3,299 -2,390 -3,234 -1,677 -1,380 -1,408 16.19%
NP 10,757 10,294 6,930 8,348 4,686 4,519 755 55.63%
-
NP to SH 9,748 9,237 6,896 8,348 4,688 4,519 755 53.10%
-
Tax Rate 24.38% 24.27% 25.64% 27.92% 26.36% 23.39% 65.09% -
Total Cost 446,445 471,939 436,927 422,633 372,141 357,633 373,832 2.99%
-
Net Worth 355,390 324,576 312,935 310,881 300,609 296,473 289,645 3.46%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 355,390 324,576 312,935 310,881 300,609 296,473 289,645 3.46%
NOSH 68,489 68,489 68,489 68,489 68,489 68,469 68,636 -0.03%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 2.35% 2.13% 1.56% 1.94% 1.24% 1.25% 0.20% -
ROE 2.74% 2.85% 2.20% 2.69% 1.56% 1.52% 0.26% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 667.68 704.24 648.19 629.39 550.31 528.92 545.76 3.41%
EPS 14.24 13.49 10.07 12.19 6.85 6.60 1.10 53.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.19 4.74 4.57 4.54 4.39 4.33 4.22 3.50%
Adjusted Per Share Value based on latest NOSH - 68,489
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 133.49 140.80 129.59 125.83 110.02 105.74 109.37 3.37%
EPS 2.85 2.70 2.01 2.44 1.37 1.32 0.22 53.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0376 0.9477 0.9137 0.9077 0.8777 0.8656 0.8457 3.46%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 4.80 3.76 3.70 3.78 3.93 3.15 3.02 -
P/RPS 0.72 0.53 0.57 0.60 0.71 0.60 0.55 4.58%
P/EPS 33.72 27.87 36.74 31.01 57.40 47.73 274.55 -29.47%
EY 2.97 3.59 2.72 3.23 1.74 2.10 0.36 42.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.79 0.81 0.83 0.90 0.73 0.72 4.16%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 26/11/21 27/11/20 22/11/19 28/11/18 27/11/17 25/11/16 27/11/15 -
Price 4.60 3.75 3.72 3.79 4.05 3.30 3.25 -
P/RPS 0.69 0.53 0.57 0.60 0.74 0.62 0.60 2.35%
P/EPS 32.31 27.80 36.94 31.09 59.16 50.00 295.45 -30.82%
EY 3.09 3.60 2.71 3.22 1.69 2.00 0.34 44.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.79 0.81 0.83 0.92 0.76 0.77 2.44%

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