[HARISON] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -5.91%
YoY- 23.73%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 1,618,708 1,716,888 1,499,998 1,529,865 1,570,494 1,651,124 1,497,701 5.32%
PBT 33,482 33,448 26,981 26,960 28,642 31,984 23,559 26.43%
Tax -8,546 -8,172 -6,457 -6,285 -6,668 -9,008 -7,890 5.47%
NP 24,936 25,276 20,524 20,674 21,974 22,976 15,669 36.34%
-
NP to SH 25,038 25,388 20,550 20,674 21,974 22,976 15,669 36.71%
-
Tax Rate 25.52% 24.43% 23.93% 23.31% 23.28% 28.16% 33.49% -
Total Cost 1,593,772 1,691,612 1,479,474 1,509,190 1,548,520 1,628,148 1,482,032 4.96%
-
Net Worth 312,935 306,772 301,011 296,559 301,201 296,442 293,108 4.46%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 312,935 306,772 301,011 296,559 301,201 296,442 293,108 4.46%
NOSH 68,489 68,489 68,567 68,489 68,454 68,462 68,483 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 1.54% 1.47% 1.37% 1.35% 1.40% 1.39% 1.05% -
ROE 8.00% 8.28% 6.83% 6.97% 7.30% 7.75% 5.35% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 2,363.91 2,507.28 2,187.62 2,233.73 2,294.20 2,411.72 2,186.96 5.32%
EPS 36.56 37.08 30.01 30.19 32.10 33.56 22.88 36.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.57 4.48 4.39 4.33 4.40 4.33 4.28 4.47%
Adjusted Per Share Value based on latest NOSH - 68,469
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 2,363.46 2,506.81 2,190.13 2,233.74 2,293.06 2,410.79 2,186.78 5.32%
EPS 36.56 37.07 30.00 30.19 32.08 33.55 22.88 36.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.5691 4.4792 4.395 4.33 4.3978 4.3283 4.2796 4.46%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 3.91 3.45 3.20 3.15 2.90 2.92 2.89 -
P/RPS 0.17 0.14 0.15 0.14 0.13 0.12 0.13 19.60%
P/EPS 10.69 9.31 10.68 10.44 9.03 8.70 12.63 -10.53%
EY 9.35 10.75 9.37 9.58 11.07 11.49 7.92 11.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.77 0.73 0.73 0.66 0.67 0.68 16.96%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 28/08/17 24/05/17 27/02/17 25/11/16 26/08/16 24/05/16 25/02/16 -
Price 3.95 4.15 3.39 3.30 3.15 3.09 2.91 -
P/RPS 0.17 0.17 0.15 0.15 0.14 0.13 0.13 19.60%
P/EPS 10.80 11.19 11.31 10.93 9.81 9.21 12.72 -10.34%
EY 9.26 8.93 8.84 9.15 10.19 10.86 7.86 11.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.93 0.77 0.76 0.72 0.71 0.68 16.96%

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