[HARISON] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 32.21%
YoY- -135.5%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 1,156,778 782,191 413,435 1,445,308 1,106,753 757,589 376,318 111.26%
PBT 18,106 15,943 7,737 -1,395 -7,117 -13,489 -23,143 -
Tax -5,574 -4,166 -2,379 -7,931 -6,641 -4,743 -2,040 95.32%
NP 12,532 11,777 5,358 -9,326 -13,758 -18,232 -25,183 -
-
NP to SH 12,532 11,777 5,358 -9,326 -13,758 -18,232 -25,183 -
-
Tax Rate 30.79% 26.13% 30.75% - - - - -
Total Cost 1,144,246 770,414 408,077 1,454,634 1,120,511 775,821 401,501 100.88%
-
Net Worth 288,989 298,533 291,880 286,194 282,145 286,864 280,724 1.95%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 288,989 298,533 291,880 286,194 282,145 286,864 280,724 1.95%
NOSH 68,480 68,470 68,516 68,467 68,481 68,464 68,469 0.01%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 1.08% 1.51% 1.30% -0.65% -1.24% -2.41% -6.69% -
ROE 4.34% 3.94% 1.84% -3.26% -4.88% -6.36% -8.97% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 1,689.20 1,142.37 603.41 2,110.93 1,616.13 1,106.55 549.62 111.24%
EPS 18.30 17.20 7.82 -13.62 -20.09 -26.63 -36.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.22 4.36 4.26 4.18 4.12 4.19 4.10 1.94%
Adjusted Per Share Value based on latest NOSH - 68,505
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 1,689.00 1,142.07 603.65 2,110.28 1,615.96 1,106.15 549.46 111.26%
EPS 18.30 17.20 7.82 -13.62 -20.09 -26.62 -36.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.2195 4.3588 4.2617 4.1787 4.1196 4.1885 4.0988 1.95%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 3.02 3.53 3.18 3.15 3.60 3.63 3.05 -
P/RPS 0.18 0.31 0.53 0.15 0.22 0.33 0.55 -52.47%
P/EPS 16.50 20.52 40.66 -23.13 -17.92 -13.63 -8.29 -
EY 6.06 4.87 2.46 -4.32 -5.58 -7.34 -12.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.81 0.75 0.75 0.87 0.87 0.74 -1.80%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 27/08/15 29/05/15 27/02/15 28/11/14 22/08/14 30/05/14 -
Price 3.25 3.10 3.50 3.30 3.50 3.52 3.40 -
P/RPS 0.19 0.27 0.58 0.16 0.22 0.32 0.62 -54.51%
P/EPS 17.76 18.02 44.76 -24.23 -17.42 -13.22 -9.24 -
EY 5.63 5.55 2.23 -4.13 -5.74 -7.57 -10.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.71 0.82 0.79 0.85 0.84 0.83 -4.87%

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