[HARISON] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 49.49%
YoY- 38.15%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 1,120,286 559,936 1,931,498 1,436,599 979,397 508,798 1,810,952 -27.46%
PBT 40,647 18,039 58,880 42,664 28,439 14,035 44,870 -6.39%
Tax -10,075 -4,617 -14,787 -11,184 -7,716 -3,667 -12,433 -13.11%
NP 30,572 13,422 44,093 31,480 20,723 10,368 32,437 -3.88%
-
NP to SH 30,219 13,152 41,449 29,444 19,696 9,747 29,485 1.65%
-
Tax Rate 24.79% 25.59% 25.11% 26.21% 27.13% 26.13% 27.71% -
Total Cost 1,089,714 546,514 1,887,405 1,405,119 958,674 498,430 1,778,515 -27.92%
-
Net Worth 398,530 381,411 367,031 355,390 354,020 343,749 333,478 12.65%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 398,530 381,411 367,031 355,390 354,020 343,749 333,478 12.65%
NOSH 68,489 68,489 68,489 68,489 68,489 68,489 68,489 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 2.73% 2.40% 2.28% 2.19% 2.12% 2.04% 1.79% -
ROE 7.58% 3.45% 11.29% 8.28% 5.56% 2.84% 8.84% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 1,636.03 817.71 2,820.69 2,097.96 1,430.28 743.03 2,644.65 -27.46%
EPS 44.13 19.21 60.53 43.00 28.76 14.23 43.06 1.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.82 5.57 5.36 5.19 5.17 5.02 4.87 12.65%
Adjusted Per Share Value based on latest NOSH - 68,489
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 1,635.72 817.56 2,820.16 2,097.56 1,430.01 742.89 2,644.15 -27.46%
EPS 44.12 19.20 60.52 42.99 28.76 14.23 43.05 1.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.8189 5.5689 5.359 5.189 5.169 5.019 4.8691 12.65%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 6.03 4.99 4.80 4.80 4.50 4.03 3.92 -
P/RPS 0.37 0.61 0.17 0.23 0.31 0.54 0.15 82.86%
P/EPS 13.66 25.98 7.93 11.16 15.64 28.31 9.10 31.19%
EY 7.32 3.85 12.61 8.96 6.39 3.53 10.98 -23.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.90 0.90 0.92 0.87 0.80 0.80 19.17%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 26/08/22 27/05/22 28/02/22 26/11/21 27/08/21 27/05/21 25/03/21 -
Price 5.60 5.86 5.00 4.60 4.24 4.10 3.99 -
P/RPS 0.34 0.72 0.18 0.22 0.30 0.55 0.15 72.81%
P/EPS 12.69 30.51 8.26 10.70 14.74 28.80 9.27 23.35%
EY 7.88 3.28 12.11 9.35 6.78 3.47 10.79 -18.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.05 0.93 0.89 0.82 0.82 0.82 11.11%

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