[HARISON] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 23.15%
YoY- 46.9%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 503,657 514,563 494,899 441,577 420,738 403,179 364,566 5.53%
PBT 20,928 26,803 16,216 13,173 6,336 4,236 5,007 26.90%
Tax -2,450 -5,790 -3,603 -3,924 -1,891 -1,770 -906 18.02%
NP 18,478 21,013 12,613 9,249 4,445 2,466 4,101 28.50%
-
NP to SH 17,541 20,237 12,005 8,172 4,006 2,172 4,048 27.66%
-
Tax Rate 11.71% 21.60% 22.22% 29.79% 29.85% 41.78% 18.09% -
Total Cost 485,179 493,550 482,286 432,328 416,293 400,713 360,465 5.07%
-
Net Worth 448,517 415,649 367,031 333,478 315,674 308,142 304,718 6.65%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 448,517 415,649 367,031 333,478 315,674 308,142 304,718 6.65%
NOSH 68,489 68,489 68,489 68,489 68,489 68,489 68,489 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 3.67% 4.08% 2.55% 2.09% 1.06% 0.61% 1.12% -
ROE 3.91% 4.87% 3.27% 2.45% 1.27% 0.70% 1.33% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 735.52 751.45 722.73 644.86 614.43 588.79 532.40 5.53%
EPS 25.62 29.55 17.53 11.93 5.85 3.17 5.91 27.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.55 6.07 5.36 4.87 4.61 4.50 4.45 6.65%
Adjusted Per Share Value based on latest NOSH - 68,489
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 735.38 751.31 722.60 644.74 614.31 588.68 532.30 5.53%
EPS 25.61 29.55 17.53 11.93 5.85 3.17 5.91 27.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.5488 6.0688 5.359 4.8691 4.6091 4.4991 4.4492 6.65%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 8.62 6.63 4.80 3.92 3.82 3.50 3.90 -
P/RPS 1.17 0.88 0.66 0.61 0.62 0.59 0.73 8.17%
P/EPS 33.65 22.43 27.38 32.85 65.30 110.34 65.97 -10.60%
EY 2.97 4.46 3.65 3.04 1.53 0.91 1.52 11.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.09 0.90 0.80 0.83 0.78 0.88 6.98%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 27/02/23 28/02/22 25/03/21 27/02/20 28/02/19 26/02/18 -
Price 8.72 7.34 5.00 3.99 3.81 3.91 3.89 -
P/RPS 1.19 0.98 0.69 0.62 0.62 0.66 0.73 8.48%
P/EPS 34.04 24.84 28.52 33.43 65.13 123.27 65.80 -10.39%
EY 2.94 4.03 3.51 2.99 1.54 0.81 1.52 11.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.21 0.93 0.82 0.83 0.87 0.87 7.32%

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