[HARISON] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -4.13%
YoY- -24.72%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 1,500,866 1,469,910 1,450,007 1,378,676 1,317,579 1,240,008 1,115,213 5.06%
PBT 21,033 28,037 3,199 36,264 45,402 50,613 43,085 -11.25%
Tax -7,268 -7,354 -8,229 -10,508 -11,187 -13,320 -10,336 -5.69%
NP 13,765 20,683 -5,030 25,756 34,215 37,293 32,749 -13.43%
-
NP to SH 13,765 20,683 -4,985 25,756 34,215 37,293 32,749 -13.43%
-
Tax Rate 34.56% 26.23% 257.24% 28.98% 24.64% 26.32% 23.99% -
Total Cost 1,487,101 1,449,227 1,455,037 1,352,920 1,283,364 1,202,715 1,082,464 5.43%
-
Net Worth 301,164 298,685 286,942 301,904 288,248 288,327 258,928 2.54%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - 10,253 -
Div Payout % - - - - - - 31.31% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 301,164 298,685 286,942 301,904 288,248 288,327 258,928 2.54%
NOSH 68,446 68,505 68,482 68,459 68,467 68,486 68,499 -0.01%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 0.92% 1.41% -0.35% 1.87% 2.60% 3.01% 2.94% -
ROE 4.57% 6.92% -1.74% 8.53% 11.87% 12.93% 12.65% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 2,192.76 2,145.67 2,117.33 2,013.87 1,924.38 1,810.59 1,628.06 5.08%
EPS 20.11 30.19 -7.28 37.62 49.97 54.45 47.81 -13.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 15.00 -
NAPS 4.40 4.36 4.19 4.41 4.21 4.21 3.78 2.56%
Adjusted Per Share Value based on latest NOSH - 68,459
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 2,191.40 2,146.20 2,117.14 2,012.99 1,923.78 1,810.52 1,628.31 5.06%
EPS 20.10 30.20 -7.28 37.61 49.96 54.45 47.82 -13.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 14.97 -
NAPS 4.3973 4.3611 4.1896 4.4081 4.2087 4.2098 3.7806 2.54%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.90 3.53 3.63 3.28 3.57 3.88 2.75 -
P/RPS 0.13 0.16 0.17 0.16 0.19 0.21 0.17 -4.36%
P/EPS 14.42 11.69 -49.87 8.72 7.14 7.13 5.75 16.54%
EY 6.93 8.55 -2.01 11.47 14.00 14.03 17.39 -14.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.45 -
P/NAPS 0.66 0.81 0.87 0.74 0.85 0.92 0.73 -1.66%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 27/08/15 22/08/14 30/08/13 30/08/12 22/08/11 24/08/10 -
Price 3.15 3.10 3.52 2.96 3.29 3.29 2.80 -
P/RPS 0.14 0.14 0.17 0.15 0.17 0.18 0.17 -3.18%
P/EPS 15.66 10.27 -48.36 7.87 6.58 6.04 5.86 17.78%
EY 6.38 9.74 -2.07 12.71 15.19 16.55 17.07 -15.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.36 -
P/NAPS 0.72 0.71 0.84 0.67 0.78 0.78 0.74 -0.45%

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