[HARISON] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 315.5%
YoY- -29.22%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 403,179 364,566 352,599 340,923 338,555 337,125 327,861 3.50%
PBT 4,236 5,007 6,761 5,453 5,722 8,185 9,395 -12.42%
Tax -1,770 -906 -1,743 -2,316 -1,290 -1,138 -2,293 -4.22%
NP 2,466 4,101 5,018 3,137 4,432 7,047 7,102 -16.15%
-
NP to SH 2,172 4,048 5,044 3,137 4,432 7,047 7,102 -17.91%
-
Tax Rate 41.78% 18.09% 25.78% 42.47% 22.54% 13.90% 24.41% -
Total Cost 400,713 360,465 347,581 337,786 334,123 330,078 320,759 3.77%
-
Net Worth 308,142 304,718 302,106 293,151 274,021 273,842 287,679 1.15%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 308,142 304,718 302,106 293,151 274,021 273,842 287,679 1.15%
NOSH 68,489 68,489 68,816 68,493 68,505 68,460 68,495 -0.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 0.61% 1.12% 1.42% 0.92% 1.31% 2.09% 2.17% -
ROE 0.70% 1.33% 1.67% 1.07% 1.62% 2.57% 2.47% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 588.79 532.40 512.37 497.75 494.20 492.44 478.66 3.50%
EPS 3.17 5.91 7.37 4.58 6.47 10.29 10.37 -17.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.50 4.45 4.39 4.28 4.00 4.00 4.20 1.15%
Adjusted Per Share Value based on latest NOSH - 68,493
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 117.71 106.44 102.95 99.54 98.85 98.43 95.72 3.50%
EPS 0.63 1.18 1.47 0.92 1.29 2.06 2.07 -17.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8997 0.8897 0.882 0.8559 0.80 0.7995 0.8399 1.15%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 3.50 3.90 3.20 2.89 3.15 3.01 2.85 -
P/RPS 0.59 0.73 0.62 0.58 0.64 0.61 0.60 -0.27%
P/EPS 110.34 65.97 43.66 63.10 48.69 29.24 27.49 26.05%
EY 0.91 1.52 2.29 1.58 2.05 3.42 3.64 -20.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.88 0.73 0.68 0.79 0.75 0.68 2.31%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 26/02/18 27/02/17 25/02/16 27/02/15 28/02/14 28/02/13 -
Price 3.91 3.89 3.39 2.91 3.30 3.02 2.84 -
P/RPS 0.66 0.73 0.66 0.58 0.67 0.61 0.59 1.88%
P/EPS 123.27 65.80 46.25 63.54 51.01 29.34 27.39 28.47%
EY 0.81 1.52 2.16 1.57 1.96 3.41 3.65 -22.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.87 0.77 0.68 0.83 0.76 0.68 4.19%

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