[HARISON] YoY Quarter Result on 30-Sep-2024 [#3]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
27-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- -26.19%
YoY- -31.78%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 540,633 559,259 539,236 457,202 482,233 443,857 430,981 3.84%
PBT 12,905 20,491 22,972 14,225 13,593 9,320 11,582 1.81%
Tax -3,664 -5,554 -6,153 -3,468 -3,299 -2,390 -3,234 2.10%
NP 9,241 14,937 16,819 10,757 10,294 6,930 8,348 1.70%
-
NP to SH 8,775 12,862 16,709 9,748 9,237 6,896 8,348 0.83%
-
Tax Rate 28.39% 27.10% 26.78% 24.38% 24.27% 25.64% 27.92% -
Total Cost 531,392 544,322 522,417 446,445 471,939 436,927 422,633 3.88%
-
Net Worth 450,052 430,714 395,106 355,390 324,576 312,935 310,881 6.35%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 450,052 430,714 395,106 355,390 324,576 312,935 310,881 6.35%
NOSH 68,501 68,489 68,489 68,489 68,489 68,489 68,489 0.00%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 1.71% 2.67% 3.12% 2.35% 2.13% 1.56% 1.94% -
ROE 1.95% 2.99% 4.23% 2.74% 2.85% 2.20% 2.69% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 789.23 816.72 787.48 667.68 704.24 648.19 629.39 3.84%
EPS 12.81 18.78 24.40 14.24 13.49 10.07 12.19 0.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.57 6.29 5.77 5.19 4.74 4.57 4.54 6.34%
Adjusted Per Share Value based on latest NOSH - 68,501
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 789.23 816.42 787.19 667.44 703.98 647.96 629.16 3.84%
EPS 12.81 18.78 24.39 14.23 13.48 10.07 12.19 0.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.57 6.2877 5.7679 5.1881 4.7383 4.5683 4.5383 6.35%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 8.40 8.38 5.86 4.80 3.76 3.70 3.78 -
P/RPS 1.06 1.03 0.74 0.72 0.53 0.57 0.60 9.93%
P/EPS 65.57 44.61 24.02 33.72 27.87 36.74 31.01 13.27%
EY 1.53 2.24 4.16 2.97 3.59 2.72 3.23 -11.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.33 1.02 0.92 0.79 0.81 0.83 7.47%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 27/11/24 27/11/23 25/11/22 26/11/21 27/11/20 22/11/19 28/11/18 -
Price 8.70 8.63 6.11 4.60 3.75 3.72 3.79 -
P/RPS 1.10 1.06 0.78 0.69 0.53 0.57 0.60 10.61%
P/EPS 67.92 45.95 25.04 32.31 27.80 36.94 31.09 13.89%
EY 1.47 2.18 3.99 3.09 3.60 2.71 3.22 -12.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.37 1.06 0.89 0.79 0.81 0.83 8.03%

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