[HARISON] QoQ Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 102.99%
YoY- -4.55%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 466,488 1,653,407 1,250,228 819,247 430,479 1,550,747 1,186,181 -46.35%
PBT 9,871 32,044 27,808 16,226 8,284 28,111 23,104 -43.30%
Tax -2,442 -9,280 -7,510 -4,276 -2,397 -6,856 -5,950 -44.80%
NP 7,429 22,764 20,298 11,950 5,887 21,255 17,154 -42.78%
-
NP to SH 7,494 22,470 20,298 11,950 5,887 21,255 17,207 -42.57%
-
Tax Rate 24.74% 28.96% 27.01% 26.35% 28.94% 24.39% 25.75% -
Total Cost 459,059 1,630,643 1,229,930 807,297 424,592 1,529,492 1,169,027 -46.40%
-
Net Worth 312,935 308,142 310,881 316,359 310,881 304,718 300,609 2.71%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 312,935 308,142 310,881 316,359 310,881 304,718 300,609 2.71%
NOSH 68,489 68,489 68,489 68,489 68,489 68,489 68,489 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 1.59% 1.38% 1.62% 1.46% 1.37% 1.37% 1.45% -
ROE 2.39% 7.29% 6.53% 3.78% 1.89% 6.98% 5.72% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 681.24 2,414.58 1,825.79 1,196.40 628.66 2,264.66 1,732.26 -46.35%
EPS 10.94 32.81 29.64 17.45 8.60 31.04 25.13 -42.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.57 4.50 4.54 4.62 4.54 4.45 4.39 2.71%
Adjusted Per Share Value based on latest NOSH - 68,489
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 681.11 2,414.12 1,825.44 1,196.17 628.54 2,264.23 1,731.93 -46.35%
EPS 10.94 32.81 29.64 17.45 8.60 31.03 25.12 -42.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.5691 4.4991 4.5391 4.6191 4.5391 4.4492 4.3892 2.71%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 3.88 3.50 3.78 3.84 3.85 3.90 3.93 -
P/RPS 0.57 0.14 0.21 0.32 0.61 0.17 0.23 83.23%
P/EPS 35.45 10.67 12.75 22.00 44.78 12.56 15.64 72.63%
EY 2.82 9.38 7.84 4.54 2.23 7.96 6.39 -42.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.78 0.83 0.83 0.85 0.88 0.90 -3.74%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 27/05/19 28/02/19 28/11/18 29/08/18 28/05/18 26/02/18 27/11/17 -
Price 3.90 3.91 3.79 3.80 4.00 3.89 4.05 -
P/RPS 0.57 0.16 0.21 0.32 0.64 0.17 0.23 83.23%
P/EPS 35.64 11.92 12.79 21.77 46.53 12.53 16.12 69.79%
EY 2.81 8.39 7.82 4.59 2.15 7.98 6.20 -41.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.87 0.83 0.82 0.88 0.87 0.92 -5.14%

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