HARRISONS HOLDINGS (M) BHD

KLSE (MYR): HARISON (5008)

You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!

Last Price

8.50

Today's Change

0.00 (0.00%)

Day's Change

8.50 - 8.50

Trading Volume

7,500

Financial

Show?
Last 10 FY Result
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 2,312,404 2,219,118 2,256,750 2,174,085 1,931,498 1,810,952 1,764,215 1,653,407 1,550,747 1,499,998 1,497,701 1,445,308 5.07%
PBT 71,484 77,161 89,746 90,422 58,880 44,870 34,707 32,044 28,111 26,981 23,559 -1,395 -
Tax -17,718 -16,863 -20,486 -22,018 -14,787 -12,433 -9,207 -9,280 -6,856 -6,457 -7,890 -7,931 11.11%
NP 53,766 60,298 69,260 68,404 44,093 32,437 25,500 22,764 21,255 20,524 15,669 -9,326 -
-
NP to SH 53,722 57,264 66,076 67,165 41,449 29,485 25,108 22,470 21,255 20,550 15,669 -9,326 -
-
Tax Rate 24.79% 21.85% 22.83% 24.35% 25.11% 27.71% 26.53% 28.96% 24.39% 23.93% 33.49% - -
Total Cost 2,258,638 2,158,820 2,187,490 2,105,681 1,887,405 1,778,515 1,738,715 1,630,643 1,529,492 1,479,474 1,482,032 1,454,634 4.63%
-
Net Worth 476,592 476,592 448,517 415,649 367,031 333,478 315,674 308,142 304,718 301,011 293,108 286,194 5.11%
Dividend
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - - - - - - -
Div Payout % - - - - - - - - - - - - -
Equity
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 476,592 476,592 448,517 415,649 367,031 333,478 315,674 308,142 304,718 301,011 293,108 286,194 5.11%
NOSH 68,489 68,489 68,489 68,489 68,489 68,489 68,489 68,489 68,489 68,567 68,483 68,467 0.00%
Ratio Analysis
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 2.33% 2.72% 3.07% 3.15% 2.28% 1.79% 1.45% 1.38% 1.37% 1.37% 1.05% -0.65% -
ROE 11.27% 12.02% 14.73% 16.16% 11.29% 8.84% 7.95% 7.29% 6.98% 6.83% 5.35% -3.26% -
Per Share
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 3,376.96 3,240.72 3,295.68 3,174.96 2,820.69 2,644.65 2,576.40 2,414.58 2,264.66 2,187.62 2,186.96 2,110.93 5.07%
EPS 78.46 83.63 96.50 98.08 60.53 43.06 36.67 32.81 31.04 30.01 22.88 -13.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.96 6.96 6.55 6.07 5.36 4.87 4.61 4.50 4.45 4.39 4.28 4.18 5.11%
Adjusted Per Share Value based on latest NOSH - 68,489
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 3,376.31 3,240.11 3,295.05 3,174.36 2,820.16 2,644.15 2,575.91 2,414.12 2,264.23 2,190.13 2,186.78 2,110.28 5.07%
EPS 78.44 83.61 96.48 98.07 60.52 43.05 36.66 32.81 31.03 30.00 22.88 -13.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.9587 6.9587 6.5488 6.0688 5.359 4.8691 4.6091 4.4991 4.4492 4.395 4.2796 4.1787 5.11%
Price Multiplier on Financial Quarter End Date
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 28/06/24 28/06/24 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 9.91 9.91 8.62 6.63 4.80 3.92 3.82 3.50 3.90 3.20 2.89 3.15 -
P/RPS 0.29 0.31 0.26 0.21 0.17 0.15 0.15 0.14 0.17 0.15 0.13 0.15 6.29%
P/EPS 12.63 11.85 8.93 6.76 7.93 9.10 10.42 10.67 12.56 10.68 12.63 -23.13 -
EY 7.92 8.44 11.19 14.79 12.61 10.98 9.60 9.38 7.96 9.37 7.92 -4.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.42 1.32 1.09 0.90 0.80 0.83 0.78 0.88 0.73 0.68 0.75 6.47%
Price Multiplier on Announcement Date
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 26/08/24 26/08/24 29/02/24 27/02/23 28/02/22 25/03/21 27/02/20 28/02/19 26/02/18 27/02/17 25/02/16 27/02/15 -
Price 8.66 8.66 8.72 7.34 5.00 3.99 3.81 3.91 3.89 3.39 2.91 3.30 -
P/RPS 0.26 0.27 0.26 0.23 0.18 0.15 0.15 0.16 0.17 0.15 0.13 0.16 5.53%
P/EPS 11.04 10.36 9.04 7.48 8.26 9.27 10.39 11.92 12.53 11.31 12.72 -24.23 -
EY 9.06 9.66 11.07 13.36 12.11 10.79 9.62 8.39 7.98 8.84 7.86 -4.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.24 1.33 1.21 0.93 0.82 0.83 0.87 0.87 0.77 0.68 0.79 5.95%

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
3 people like this. Showing 50 of 289 comments

harison888

Breaking new the big boss want to pull up to 12.00 in near term!

2023-03-22 15:45

MG9231

$12 is still cheap as PE is only 12 for "consumer counter"

2023-03-22 16:04

Jilohhuat

$12.00 , harison888 , really huat Ah!

2023-03-22 16:05

MG9231

Can see the speed of price rising getting faster

2023-03-22 16:07

ACE9696

uma coming then

2023-03-22 17:20

Diamond7

2 for one bonus
Sure boh?

Or 40 cents dividend coming?

2023-03-22 20:33

harison888

The big boss said next week annour some news!

2023-03-23 08:34

bingoman

Hidden gem?

2023-03-23 08:51

Diamond7

@harison88
U have a truckload?
Vow! So confident!


2023-03-23 11:55

Diamond7

Big dividend cum bonus coming?

2023-03-23 12:14

harison888

Insider new next week above 10.00 donot sell buy seller only!

2023-03-23 13:41

Diamond7

Go ..go.. Harison!
Groooom....om!
Enough retained reserves for 1:1 bonus!!!
Plus special dividend!

2023-03-25 08:41

NatsukoMishima

The news is you all will be cut vege !

2023-04-03 22:44

harison888

412!412!coming soon!

2023-04-04 07:55

ACE9696

412 announce 712 payment?

2023-04-05 01:27

Income

Hari hari cari son and son nya… Harrisons? lol

2023-04-05 08:19

Income

Nat Japanese said can’t buy… will become vegetables???

2023-04-05 08:21

Diamond7

Will become GOLD!
Hidden gem!
Time will tell..

2023-04-08 11:58

Diamond7

Harison..
Hooray! 50 cents dividend!!!

2023-04-10 17:49

donald770

Dividend n profit up together!!!

2023-04-10 18:53

MG9231

I love this type of company, growth and take care of shareholders as well.
love its 50% payout ratio.
one of the best dividend stocks for me

2023-04-10 19:32

Diamond7

50 cents dividend!
Better than FD!
It's 5.5%

2023-04-11 19:20

Diamond7

Any bonus?
Hope Directors will announce bonus in the coming quarterly report!

2023-04-11 19:22

harison888

Rm10.00 before bonus 1:1 announce!

2023-05-03 13:51

harison888

Bonus coming soon!

2023-05-03 13:51

Diamond7

Lovely!
Bonus! Up up
Strong buying....
I notice

2023-05-03 20:37

Diamond7

Hope up up up like F&N counter
N touch sky high of bout 28 ringgit

2023-05-03 21:16

ACE9696

no much tickets in public…

2023-05-05 10:05

Diamond7

Vow!
Very very strong buying at 9.50
Brewing!!!

2023-05-05 10:59

MG9231

bonus coming !

2023-05-05 12:03

Diamond7

1:1
2:1
3:1
5:1
Which one?
Only 68 million
Good to improve liquidity!

2023-05-05 12:43

MG9231

5:1

2023-05-05 14:56

Diamond7

Load up....
A truckload!

2023-05-05 16:21

harison888

Rm13.00 before bonus ex!

2023-05-08 14:23

Diamond7

Wait patiently for ex dividend n bonus issues!
"The money is in the waiting!"
Charlie Munger

2023-05-09 11:15

chon99

DKSH Malaysia was established in 1923.
It would celebrate its grand 100th anniversary any time soon !
Could we also expect:

1) Bonus issues?

2) Special dividend ?

3) Any other rewards for the investors ?

Just for your information only.
Not a buy or sell call .

2023-05-23 12:15

Diamond7

@chon99
DKSH got potential....
Fundamentally strong....

2023-06-03 13:30

donald770

I think next q should be better with less impairment.

2023-06-11 09:53

Diamond7

Hope coming quarter will announce good results
Plus a 5:1 bonus!

Make it hot! Very hot!!
N on fire!

2023-08-24 20:53

NatsukoMishima

If u stiil have profits better take n move to iwcity johor , HK tycoon superman Lee is coming !

2023-08-28 12:55

ACE9696

aiyoyo harison what happened ? water fall 7.630

2023-08-28 15:20

Diamond7

Hope Harrison will be like United plantation..

Moving up up continuously!

2024-03-04 21:21

Diamond7

Harison proposed 50 cents dividend

Harison up up.
DKSH oso up up...

2024-04-09 18:57

zildjian

after ex always this pattern, tp 7.500

2024-07-22 09:33

Diamond7

Harrisons Holdings (M)
In the crowded landscape of the country’s consumer products and services sector, one company has quietly outshone its peers: trading and distribution outfit Harrisons Holdings (M) Bhd (KL:HARISON). Over the past few years, Harrisons has been delivering both revenue and profit growth, even during the disruptive pandemic.

The company, which took home the Highest Growth in Profit after Tax over Three Years award under the consumer products and services sector two years ago for stellar profit growth between 2018 and 2021, has continued to see net profit growth, charting record profits and revenue yearly from 2021.

Net profit for its fiscal year ending Dec 31, 2022 (FY2022), jumped 60% to a new high of RM66.7 million from RM41.7 million in FY2021, as revenue broke the previous year’s record, climbing to RM2.17 billion from RM1.93 billion. For FY2023, net profit reached a new peak of RM67.4 million, as revenue climbed further to RM2.26 billion.

Even without a dividend policy, the company has been making decent payouts. From annual payouts of 20 sen per share in FY2019 and FY2020, its dividend payout rose to 30 sen per share for FY2021, and then 50 sen per share in FY2022 and FY2023.

2 months ago

Diamond7

Harison
Share split proposal
One into 5

1 month ago

MG9231

up 25 sen is just a beginning

1 month ago

Dehcomic01

Harrisons – is slow infrasturue development its moat?

You would have thought that with the growth of online business, the fortunes of distribution companies like Bursa Malaysia Harrisons would be distrupted. But over the past decade, Harrisons revenue grew at 5% CAGR with its profits grew at 8% CAGR.

Harrisons main distribution business is in Sabah and Sarawak. I suspect that because these states are less developed, the last mile service critical to online business is not so well developed. So there is greater reliance on the brick-and-mortar outlets. This is Harrisons forte and you could say that slow infrastrature develop is its moat.

If so, there is still a long way to go for its business to be disrupted by digital tech. Given Harrison fundamentals and a good margin of safety, why wouldn’t you give this a look?
https://www.youtube.com/watch?v=nz1r9Gg7Nls

1 month ago

Diamond7

EGM on 26/11/24

2 weeks ago

Income

Good stock

2 weeks ago

Post a Comment