[HARISON] QoQ Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
25-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 55.29%
YoY- 59.38%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 1,193,834 622,017 2,174,085 1,659,522 1,120,286 559,936 1,931,498 -27.50%
PBT 48,327 22,034 90,422 63,619 40,647 18,039 58,880 -12.36%
Tax -12,482 -5,735 -22,018 -16,228 -10,075 -4,617 -14,787 -10.71%
NP 35,845 16,299 68,404 47,391 30,572 13,422 44,093 -12.92%
-
NP to SH 35,673 16,123 67,165 46,928 30,219 13,152 41,449 -9.54%
-
Tax Rate 25.83% 26.03% 24.35% 25.51% 24.79% 25.59% 25.11% -
Total Cost 1,157,989 605,718 2,105,681 1,612,131 1,089,714 546,514 1,887,405 -27.86%
-
Net Worth 451,941 431,398 415,649 395,106 398,530 381,411 367,031 14.92%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 451,941 431,398 415,649 395,106 398,530 381,411 367,031 14.92%
NOSH 68,489 68,489 68,489 68,489 68,489 68,489 68,489 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 3.00% 2.62% 3.15% 2.86% 2.73% 2.40% 2.28% -
ROE 7.89% 3.74% 16.16% 11.88% 7.58% 3.45% 11.29% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 1,743.43 908.37 3,174.96 2,423.51 1,636.03 817.71 2,820.69 -27.50%
EPS 52.10 23.55 98.08 68.53 44.13 19.21 60.53 -9.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.60 6.30 6.07 5.77 5.82 5.57 5.36 14.92%
Adjusted Per Share Value based on latest NOSH - 68,489
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 1,743.10 908.20 3,174.36 2,423.05 1,635.72 817.56 2,820.16 -27.50%
EPS 52.09 23.54 98.07 68.52 44.12 19.20 60.52 -9.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.5987 6.2988 6.0688 5.7689 5.8189 5.5689 5.359 14.92%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 9.45 8.76 6.63 5.86 6.03 4.99 4.80 -
P/RPS 0.54 0.96 0.21 0.24 0.37 0.61 0.17 116.54%
P/EPS 18.14 37.20 6.76 8.55 13.66 25.98 7.93 73.87%
EY 5.51 2.69 14.79 11.69 7.32 3.85 12.61 -42.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.39 1.09 1.02 1.04 0.90 0.90 36.27%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 28/08/23 31/05/23 27/02/23 25/11/22 26/08/22 27/05/22 28/02/22 -
Price 8.02 9.70 7.34 6.11 5.60 5.86 5.00 -
P/RPS 0.46 1.07 0.23 0.25 0.34 0.72 0.18 87.24%
P/EPS 15.39 41.20 7.48 8.92 12.69 30.51 8.26 51.58%
EY 6.50 2.43 13.36 11.22 7.88 3.28 12.11 -34.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.54 1.21 1.06 0.96 1.05 0.93 19.89%

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