[HARISON] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -7.36%
YoY- 3.43%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 1,666,970 1,638,494 1,721,916 1,550,747 1,581,574 1,618,708 1,716,888 -1.94%
PBT 37,077 32,452 33,136 28,111 30,805 33,482 33,448 7.10%
Tax -10,013 -8,552 -9,588 -6,856 -7,933 -8,546 -8,172 14.49%
NP 27,064 23,900 23,548 21,255 22,872 24,936 25,276 4.65%
-
NP to SH 27,064 23,900 23,548 21,255 22,942 25,038 25,388 4.34%
-
Tax Rate 27.01% 26.35% 28.94% 24.39% 25.75% 25.52% 24.43% -
Total Cost 1,639,906 1,614,594 1,698,368 1,529,492 1,558,702 1,593,772 1,691,612 -2.04%
-
Net Worth 310,881 316,359 310,881 304,718 300,609 312,935 306,772 0.89%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 310,881 316,359 310,881 304,718 300,609 312,935 306,772 0.89%
NOSH 68,489 68,489 68,489 68,489 68,489 68,489 68,489 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 1.62% 1.46% 1.37% 1.37% 1.45% 1.54% 1.47% -
ROE 8.71% 7.55% 7.57% 6.98% 7.63% 8.00% 8.28% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 2,434.39 2,392.80 2,514.63 2,264.66 2,309.68 2,363.91 2,507.28 -1.94%
EPS 39.52 34.90 34.40 31.04 33.51 36.56 37.08 4.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.54 4.62 4.54 4.45 4.39 4.57 4.48 0.89%
Adjusted Per Share Value based on latest NOSH - 68,489
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 2,433.92 2,392.35 2,514.15 2,264.23 2,309.24 2,363.46 2,506.81 -1.94%
EPS 39.52 34.90 34.38 31.03 33.50 36.56 37.07 4.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.5391 4.6191 4.5391 4.4492 4.3892 4.5691 4.4792 0.88%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 3.78 3.84 3.85 3.90 3.93 3.91 3.45 -
P/RPS 0.16 0.16 0.15 0.17 0.17 0.17 0.14 9.30%
P/EPS 9.56 11.00 11.20 12.56 11.73 10.69 9.31 1.78%
EY 10.46 9.09 8.93 7.96 8.53 9.35 10.75 -1.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.83 0.85 0.88 0.90 0.86 0.77 5.12%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 29/08/18 28/05/18 26/02/18 27/11/17 28/08/17 24/05/17 -
Price 3.79 3.80 4.00 3.89 4.05 3.95 4.15 -
P/RPS 0.16 0.16 0.16 0.17 0.18 0.17 0.17 -3.95%
P/EPS 9.59 10.89 11.63 12.53 12.09 10.80 11.19 -9.76%
EY 10.43 9.18 8.60 7.98 8.27 9.26 8.93 10.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.82 0.88 0.87 0.92 0.86 0.93 -7.29%

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