[HARISON] QoQ 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- -2.1%
YoY- 71.41%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 571,817 622,017 514,563 539,236 560,350 559,936 494,899 10.13%
PBT 26,293 22,034 26,803 22,972 22,608 18,039 16,216 38.13%
Tax -6,747 -5,735 -5,790 -6,153 -5,458 -4,617 -3,603 52.10%
NP 19,546 16,299 21,013 16,819 17,150 13,422 12,613 34.02%
-
NP to SH 19,550 16,123 20,237 16,709 17,067 13,152 12,005 38.54%
-
Tax Rate 25.66% 26.03% 21.60% 26.78% 24.14% 25.59% 22.22% -
Total Cost 552,271 605,718 493,550 522,417 543,200 546,514 482,286 9.48%
-
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 3.42% 2.62% 4.08% 3.12% 3.06% 2.40% 2.55% -
ROE 4.33% 3.74% 4.87% 4.23% 4.28% 3.45% 3.27% -
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 835.06 908.37 751.45 787.48 818.32 817.71 722.73 10.13%
EPS 28.55 23.55 29.55 24.40 24.92 19.21 17.53 38.54%
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 834.90 908.20 751.31 787.33 818.16 817.56 722.60 10.13%
EPS 28.54 23.54 29.55 24.40 24.92 19.20 17.53 38.51%
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 1.13 0.96 0.88 0.74 0.74 0.61 0.66 43.25%
P/EPS 33.10 37.20 22.43 24.02 24.19 25.98 27.38 13.52%
EY 3.02 2.69 4.46 4.16 4.13 3.85 3.65 -11.89%
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 0.96 1.07 0.98 0.78 0.68 0.72 0.69 24.70%
P/EPS 28.09 41.20 24.84 25.04 22.47 30.51 28.52 -1.01%
EY 3.56 2.43 4.03 3.99 4.45 3.28 3.51 0.95%
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