[HARISON] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
23-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -78.82%
YoY- -29.04%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 1,810,952 1,369,375 887,142 478,853 1,764,215 1,343,477 899,620 59.09%
PBT 44,870 31,697 18,104 7,111 34,707 28,371 19,051 76.56%
Tax -12,433 -8,509 -5,210 -1,722 -9,207 -7,316 -4,926 84.85%
NP 32,437 23,188 12,894 5,389 25,500 21,055 14,125 73.62%
-
NP to SH 29,485 21,313 12,076 5,318 25,108 21,102 14,206 62.35%
-
Tax Rate 27.71% 26.84% 28.78% 24.22% 26.53% 25.79% 25.86% -
Total Cost 1,778,515 1,346,187 874,248 473,464 1,738,715 1,322,422 885,495 58.85%
-
Net Worth 333,478 324,576 329,369 322,521 315,674 312,935 319,782 2.82%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 333,478 324,576 329,369 322,521 315,674 312,935 319,782 2.82%
NOSH 68,489 68,489 68,489 68,489 68,489 68,489 68,489 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 1.79% 1.69% 1.45% 1.13% 1.45% 1.57% 1.57% -
ROE 8.84% 6.57% 3.67% 1.65% 7.95% 6.74% 4.44% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 2,644.65 1,999.79 1,295.55 699.30 2,576.40 1,961.97 1,313.77 59.09%
EPS 43.06 31.13 17.64 7.77 36.67 30.82 20.75 62.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.87 4.74 4.81 4.71 4.61 4.57 4.67 2.82%
Adjusted Per Share Value based on latest NOSH - 68,489
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 2,644.15 1,999.41 1,295.31 699.17 2,575.91 1,961.60 1,313.52 59.09%
EPS 43.05 31.12 17.63 7.76 36.66 30.81 20.74 62.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.8691 4.7391 4.8091 4.7091 4.6091 4.5691 4.6691 2.82%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 3.92 3.76 3.76 2.96 3.82 3.70 3.70 -
P/RPS 0.15 0.19 0.29 0.42 0.15 0.19 0.28 -33.91%
P/EPS 9.10 12.08 21.32 38.11 10.42 12.01 17.83 -36.00%
EY 10.98 8.28 4.69 2.62 9.60 8.33 5.61 56.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.79 0.78 0.63 0.83 0.81 0.79 0.83%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/03/21 27/11/20 27/08/20 23/06/20 27/02/20 22/11/19 26/08/19 -
Price 3.99 3.75 3.51 3.75 3.81 3.72 3.60 -
P/RPS 0.15 0.19 0.27 0.54 0.15 0.19 0.27 -32.29%
P/EPS 9.27 12.05 19.90 48.29 10.39 12.07 17.35 -34.03%
EY 10.79 8.30 5.02 2.07 9.62 8.28 5.76 51.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.79 0.73 0.80 0.83 0.81 0.77 4.26%

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