[HARISON] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
27-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -66.65%
YoY- 27.3%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 1,764,215 1,343,477 899,620 466,488 1,653,407 1,250,228 819,247 66.52%
PBT 34,707 28,371 19,051 9,871 32,044 27,808 16,226 65.78%
Tax -9,207 -7,316 -4,926 -2,442 -9,280 -7,510 -4,276 66.51%
NP 25,500 21,055 14,125 7,429 22,764 20,298 11,950 65.51%
-
NP to SH 25,108 21,102 14,206 7,494 22,470 20,298 11,950 63.82%
-
Tax Rate 26.53% 25.79% 25.86% 24.74% 28.96% 27.01% 26.35% -
Total Cost 1,738,715 1,322,422 885,495 459,059 1,630,643 1,229,930 807,297 66.54%
-
Net Worth 315,674 312,935 319,782 312,935 308,142 310,881 316,359 -0.14%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 315,674 312,935 319,782 312,935 308,142 310,881 316,359 -0.14%
NOSH 68,489 68,489 68,489 68,489 68,489 68,489 68,489 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 1.45% 1.57% 1.57% 1.59% 1.38% 1.62% 1.46% -
ROE 7.95% 6.74% 4.44% 2.39% 7.29% 6.53% 3.78% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 2,576.40 1,961.97 1,313.77 681.24 2,414.58 1,825.79 1,196.40 66.52%
EPS 36.67 30.82 20.75 10.94 32.81 29.64 17.45 63.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.61 4.57 4.67 4.57 4.50 4.54 4.62 -0.14%
Adjusted Per Share Value based on latest NOSH - 68,489
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 2,575.91 1,961.60 1,313.52 681.11 2,414.12 1,825.44 1,196.17 66.52%
EPS 36.66 30.81 20.74 10.94 32.81 29.64 17.45 63.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.6091 4.5691 4.6691 4.5691 4.4991 4.5391 4.6191 -0.14%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 3.82 3.70 3.70 3.88 3.50 3.78 3.84 -
P/RPS 0.15 0.19 0.28 0.57 0.14 0.21 0.32 -39.57%
P/EPS 10.42 12.01 17.83 35.45 10.67 12.75 22.00 -39.15%
EY 9.60 8.33 5.61 2.82 9.38 7.84 4.54 64.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.81 0.79 0.85 0.78 0.83 0.83 0.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 22/11/19 26/08/19 27/05/19 28/02/19 28/11/18 29/08/18 -
Price 3.81 3.72 3.60 3.90 3.91 3.79 3.80 -
P/RPS 0.15 0.19 0.27 0.57 0.16 0.21 0.32 -39.57%
P/EPS 10.39 12.07 17.35 35.64 11.92 12.79 21.77 -38.84%
EY 9.62 8.28 5.76 2.81 8.39 7.82 4.59 63.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.81 0.77 0.85 0.87 0.83 0.82 0.80%

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