[HARISON] QoQ Quarter Result on 31-Dec-2020 [#4]

Announcement Date
25-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -11.53%
YoY- 103.99%
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 457,202 470,599 508,798 441,577 482,233 408,289 478,853 -3.03%
PBT 14,225 14,404 14,035 13,173 13,593 10,993 7,111 58.69%
Tax -3,468 -4,049 -3,667 -3,924 -3,299 -3,488 -1,722 59.40%
NP 10,757 10,355 10,368 9,249 10,294 7,505 5,389 58.46%
-
NP to SH 9,748 9,948 9,747 8,172 9,237 6,758 5,318 49.72%
-
Tax Rate 24.38% 28.11% 26.13% 29.79% 24.27% 31.73% 24.22% -
Total Cost 446,445 460,244 498,430 432,328 471,939 400,784 473,464 -3.83%
-
Net Worth 355,390 354,020 343,749 333,478 324,576 329,369 322,521 6.67%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 355,390 354,020 343,749 333,478 324,576 329,369 322,521 6.67%
NOSH 68,489 68,489 68,489 68,489 68,489 68,489 68,489 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 2.35% 2.20% 2.04% 2.09% 2.13% 1.84% 1.13% -
ROE 2.74% 2.81% 2.84% 2.45% 2.85% 2.05% 1.65% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 667.68 687.25 743.03 644.86 704.24 596.25 699.30 -3.03%
EPS 14.24 14.53 14.23 11.93 13.49 9.87 7.77 49.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.19 5.17 5.02 4.87 4.74 4.81 4.71 6.67%
Adjusted Per Share Value based on latest NOSH - 68,489
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 667.56 687.12 742.89 644.74 704.10 596.14 699.17 -3.03%
EPS 14.23 14.52 14.23 11.93 13.49 9.87 7.76 49.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.189 5.169 5.019 4.8691 4.7391 4.8091 4.7091 6.67%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 4.80 4.50 4.03 3.92 3.76 3.76 2.96 -
P/RPS 0.72 0.65 0.54 0.61 0.53 0.63 0.42 43.19%
P/EPS 33.72 30.98 28.31 32.85 27.87 38.10 38.11 -7.82%
EY 2.97 3.23 3.53 3.04 3.59 2.62 2.62 8.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.87 0.80 0.80 0.79 0.78 0.63 28.68%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 27/08/21 27/05/21 25/03/21 27/11/20 27/08/20 23/06/20 -
Price 4.60 4.24 4.10 3.99 3.75 3.51 3.75 -
P/RPS 0.69 0.62 0.55 0.62 0.53 0.59 0.54 17.73%
P/EPS 32.31 29.19 28.80 33.43 27.80 35.57 48.29 -23.48%
EY 3.09 3.43 3.47 2.99 3.60 2.81 2.07 30.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.82 0.82 0.82 0.79 0.73 0.80 7.35%

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