[HARISON] YoY TTM Result on 30-Jun-2015 [#2]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -2.51%
YoY- 514.9%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 1,560,640 1,524,113 1,500,866 1,469,910 1,450,007 1,378,676 1,317,579 2.86%
PBT 27,596 29,432 21,033 28,037 3,199 36,264 45,402 -7.95%
Tax -6,859 -7,585 -7,268 -7,354 -8,229 -10,508 -11,187 -7.82%
NP 20,737 21,847 13,765 20,683 -5,030 25,756 34,215 -8.00%
-
NP to SH 20,686 21,924 13,765 20,683 -4,985 25,756 34,215 -8.04%
-
Tax Rate 24.86% 25.77% 34.56% 26.23% 257.24% 28.98% 24.64% -
Total Cost 1,539,903 1,502,266 1,487,101 1,449,227 1,455,037 1,352,920 1,283,364 3.08%
-
Net Worth 316,359 312,935 301,164 298,685 286,942 301,904 288,248 1.56%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 316,359 312,935 301,164 298,685 286,942 301,904 288,248 1.56%
NOSH 68,489 68,476 68,446 68,505 68,482 68,459 68,467 0.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 1.33% 1.43% 0.92% 1.41% -0.35% 1.87% 2.60% -
ROE 6.54% 7.01% 4.57% 6.92% -1.74% 8.53% 11.87% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 2,279.11 2,225.76 2,192.76 2,145.67 2,117.33 2,013.87 1,924.38 2.85%
EPS 30.21 32.02 20.11 30.19 -7.28 37.62 49.97 -8.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.62 4.57 4.40 4.36 4.19 4.41 4.21 1.56%
Adjusted Per Share Value based on latest NOSH - 68,505
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 455.65 444.99 438.20 429.16 423.35 402.53 384.69 2.86%
EPS 6.04 6.40 4.02 6.04 -1.46 7.52 9.99 -8.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9237 0.9137 0.8793 0.8721 0.8378 0.8815 0.8416 1.56%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 3.84 3.91 2.90 3.53 3.63 3.28 3.57 -
P/RPS 0.17 0.18 0.13 0.16 0.17 0.16 0.19 -1.83%
P/EPS 12.71 12.21 14.42 11.69 -49.87 8.72 7.14 10.08%
EY 7.87 8.19 6.93 8.55 -2.01 11.47 14.00 -9.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.86 0.66 0.81 0.87 0.74 0.85 -0.39%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 28/08/17 26/08/16 27/08/15 22/08/14 30/08/13 30/08/12 -
Price 3.80 3.95 3.15 3.10 3.52 2.96 3.29 -
P/RPS 0.17 0.18 0.14 0.14 0.17 0.15 0.17 0.00%
P/EPS 12.58 12.34 15.66 10.27 -48.36 7.87 6.58 11.40%
EY 7.95 8.11 6.38 9.74 -2.07 12.71 15.19 -10.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.86 0.72 0.71 0.84 0.67 0.78 0.83%

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