[HARISON] YoY Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 102.07%
YoY- 63.1%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 1,193,834 1,120,286 979,397 887,142 899,620 819,247 809,354 6.68%
PBT 48,327 40,647 28,439 18,104 19,051 16,226 16,741 19.31%
Tax -12,482 -10,075 -7,716 -5,210 -4,926 -4,276 -4,273 19.55%
NP 35,845 30,572 20,723 12,894 14,125 11,950 12,468 19.23%
-
NP to SH 35,673 30,219 19,696 12,076 14,206 11,950 12,519 19.05%
-
Tax Rate 25.83% 24.79% 27.13% 28.78% 25.86% 26.35% 25.52% -
Total Cost 1,157,989 1,089,714 958,674 874,248 885,495 807,297 796,886 6.42%
-
Net Worth 451,941 398,530 354,020 329,369 319,782 316,359 312,935 6.31%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 451,941 398,530 354,020 329,369 319,782 316,359 312,935 6.31%
NOSH 68,489 68,489 68,489 68,489 68,489 68,489 68,489 0.00%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 3.00% 2.73% 2.12% 1.45% 1.57% 1.46% 1.54% -
ROE 7.89% 7.58% 5.56% 3.67% 4.44% 3.78% 4.00% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 1,743.43 1,636.03 1,430.28 1,295.55 1,313.77 1,196.40 1,181.95 6.68%
EPS 52.10 44.13 28.76 17.64 20.75 17.45 18.28 19.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.60 5.82 5.17 4.81 4.67 4.62 4.57 6.31%
Adjusted Per Share Value based on latest NOSH - 68,489
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 1,743.10 1,635.72 1,430.01 1,295.31 1,313.52 1,196.17 1,181.73 6.68%
EPS 52.09 44.12 28.76 17.63 20.74 17.45 18.28 19.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.5987 5.8189 5.169 4.8091 4.6691 4.6191 4.5691 6.31%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 9.45 6.03 4.50 3.76 3.70 3.84 3.91 -
P/RPS 0.54 0.37 0.31 0.29 0.28 0.32 0.33 8.55%
P/EPS 18.14 13.66 15.64 21.32 17.83 22.00 21.39 -2.70%
EY 5.51 7.32 6.39 4.69 5.61 4.54 4.68 2.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.04 0.87 0.78 0.79 0.83 0.86 8.84%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 28/08/23 26/08/22 27/08/21 27/08/20 26/08/19 29/08/18 28/08/17 -
Price 8.02 5.60 4.24 3.51 3.60 3.80 3.95 -
P/RPS 0.46 0.34 0.30 0.27 0.27 0.32 0.33 5.68%
P/EPS 15.39 12.69 14.74 19.90 17.35 21.77 21.61 -5.49%
EY 6.50 7.88 6.78 5.02 5.76 4.59 4.63 5.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.96 0.82 0.73 0.77 0.82 0.86 5.99%

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