[HARISON] QoQ Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 102.07%
YoY- 63.1%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 559,936 1,931,498 1,436,599 979,397 508,798 1,810,952 1,369,375 -44.93%
PBT 18,039 58,880 42,664 28,439 14,035 44,870 31,697 -31.34%
Tax -4,617 -14,787 -11,184 -7,716 -3,667 -12,433 -8,509 -33.49%
NP 13,422 44,093 31,480 20,723 10,368 32,437 23,188 -30.56%
-
NP to SH 13,152 41,449 29,444 19,696 9,747 29,485 21,313 -27.53%
-
Tax Rate 25.59% 25.11% 26.21% 27.13% 26.13% 27.71% 26.84% -
Total Cost 546,514 1,887,405 1,405,119 958,674 498,430 1,778,515 1,346,187 -45.20%
-
Net Worth 381,411 367,031 355,390 354,020 343,749 333,478 324,576 11.36%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 381,411 367,031 355,390 354,020 343,749 333,478 324,576 11.36%
NOSH 68,489 68,489 68,489 68,489 68,489 68,489 68,489 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 2.40% 2.28% 2.19% 2.12% 2.04% 1.79% 1.69% -
ROE 3.45% 11.29% 8.28% 5.56% 2.84% 8.84% 6.57% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 817.71 2,820.69 2,097.96 1,430.28 743.03 2,644.65 1,999.79 -44.93%
EPS 19.21 60.53 43.00 28.76 14.23 43.06 31.13 -27.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.57 5.36 5.19 5.17 5.02 4.87 4.74 11.36%
Adjusted Per Share Value based on latest NOSH - 68,489
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 817.56 2,820.16 2,097.56 1,430.01 742.89 2,644.15 1,999.41 -44.93%
EPS 19.20 60.52 42.99 28.76 14.23 43.05 31.12 -27.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.5689 5.359 5.189 5.169 5.019 4.8691 4.7391 11.36%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 4.99 4.80 4.80 4.50 4.03 3.92 3.76 -
P/RPS 0.61 0.17 0.23 0.31 0.54 0.15 0.19 117.78%
P/EPS 25.98 7.93 11.16 15.64 28.31 9.10 12.08 66.69%
EY 3.85 12.61 8.96 6.39 3.53 10.98 8.28 -40.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.90 0.92 0.87 0.80 0.80 0.79 9.08%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 27/05/22 28/02/22 26/11/21 27/08/21 27/05/21 25/03/21 27/11/20 -
Price 5.86 5.00 4.60 4.24 4.10 3.99 3.75 -
P/RPS 0.72 0.18 0.22 0.30 0.55 0.15 0.19 143.26%
P/EPS 30.51 8.26 10.70 14.74 28.80 9.27 12.05 85.87%
EY 3.28 12.11 9.35 6.78 3.47 10.79 8.30 -46.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.93 0.89 0.82 0.82 0.82 0.79 20.90%

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