[HARISON] YoY TTM Result on 30-Jun-2022 [#2]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
26-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 15.87%
YoY- 40.07%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 2,219,118 2,247,633 2,072,387 1,903,207 1,751,737 1,733,780 1,560,640 6.03%
PBT 77,161 98,102 71,088 55,205 33,760 34,869 27,596 18.67%
Tax -16,863 -24,425 -17,146 -14,939 -9,491 -9,930 -6,859 16.15%
NP 60,298 73,677 53,942 40,266 24,269 24,939 20,737 19.45%
-
NP to SH 57,264 72,619 51,972 37,104 22,978 24,726 20,686 18.47%
-
Tax Rate 21.85% 24.90% 24.12% 27.06% 28.11% 28.48% 24.86% -
Total Cost 2,158,820 2,173,956 2,018,445 1,862,941 1,727,468 1,708,841 1,539,903 5.78%
-
Net Worth 476,592 451,941 398,530 354,020 329,369 319,782 316,359 7.06%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 476,592 451,941 398,530 354,020 329,369 319,782 316,359 7.06%
NOSH 68,489 68,489 68,489 68,489 68,489 68,489 68,489 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 2.72% 3.28% 2.60% 2.12% 1.39% 1.44% 1.33% -
ROE 12.02% 16.07% 13.04% 10.48% 6.98% 7.73% 6.54% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 3,240.72 3,282.37 3,026.44 2,779.38 2,558.18 2,531.95 2,279.11 6.03%
EPS 83.63 106.05 75.90 54.19 33.56 36.11 30.21 18.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.96 6.60 5.82 5.17 4.81 4.67 4.62 7.06%
Adjusted Per Share Value based on latest NOSH - 68,489
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 647.91 656.23 605.07 555.67 511.45 506.20 455.65 6.03%
EPS 16.72 21.20 15.17 10.83 6.71 7.22 6.04 18.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3915 1.3195 1.1636 1.0336 0.9616 0.9337 0.9237 7.06%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 9.91 9.45 6.03 4.50 3.76 3.70 3.84 -
P/RPS 0.31 0.29 0.20 0.16 0.15 0.15 0.17 10.52%
P/EPS 11.85 8.91 7.94 8.30 11.21 10.25 12.71 -1.15%
EY 8.44 11.22 12.59 12.04 8.92 9.76 7.87 1.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.43 1.04 0.87 0.78 0.79 0.83 9.35%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 26/08/24 28/08/23 26/08/22 27/08/21 27/08/20 26/08/19 29/08/18 -
Price 8.66 8.02 5.60 4.24 3.51 3.60 3.80 -
P/RPS 0.27 0.24 0.19 0.15 0.14 0.14 0.17 8.00%
P/EPS 10.36 7.56 7.38 7.82 10.46 9.97 12.58 -3.18%
EY 9.66 13.22 13.55 12.78 9.56 10.03 7.95 3.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.22 0.96 0.82 0.73 0.77 0.82 7.12%

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