[HARISON] YoY Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 157.45%
YoY- 121.28%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 430,479 429,222 412,781 413,435 376,318 351,143 346,020 3.70%
PBT 8,284 8,362 7,996 7,737 -23,143 9,036 11,193 -4.89%
Tax -2,397 -2,043 -2,252 -2,379 -2,040 -2,674 -3,336 -5.35%
NP 5,887 6,319 5,744 5,358 -25,183 6,362 7,857 -4.69%
-
NP to SH 5,887 6,347 5,744 5,358 -25,183 6,362 7,857 -4.69%
-
Tax Rate 28.94% 24.43% 28.16% 30.75% - 29.59% 29.80% -
Total Cost 424,592 422,903 407,037 408,077 401,501 344,781 338,163 3.86%
-
Net Worth 310,881 306,772 296,442 291,880 280,724 294,473 280,642 1.71%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 310,881 306,772 296,442 291,880 280,724 294,473 280,642 1.71%
NOSH 68,489 68,489 68,462 68,516 68,469 68,482 68,449 0.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 1.37% 1.47% 1.39% 1.30% -6.69% 1.81% 2.27% -
ROE 1.89% 2.07% 1.94% 1.84% -8.97% 2.16% 2.80% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 628.66 626.82 602.93 603.41 549.62 512.75 505.51 3.69%
EPS 8.60 9.27 8.39 7.82 -36.78 9.29 11.47 -4.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.54 4.48 4.33 4.26 4.10 4.30 4.10 1.71%
Adjusted Per Share Value based on latest NOSH - 68,516
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 628.54 626.70 602.70 603.65 549.46 512.70 505.22 3.70%
EPS 8.60 9.27 8.39 7.82 -36.77 9.29 11.47 -4.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.5391 4.4792 4.3283 4.2617 4.0988 4.2996 4.0976 1.71%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 3.85 3.45 2.92 3.18 3.05 2.81 3.04 -
P/RPS 0.61 0.55 0.48 0.53 0.55 0.55 0.60 0.27%
P/EPS 44.78 37.22 34.80 40.66 -8.29 30.25 26.48 9.14%
EY 2.23 2.69 2.87 2.46 -12.06 3.31 3.78 -8.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.77 0.67 0.75 0.74 0.65 0.74 2.33%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/05/18 24/05/17 24/05/16 29/05/15 30/05/14 28/05/13 24/05/12 -
Price 4.00 4.15 3.09 3.50 3.40 3.30 3.16 -
P/RPS 0.64 0.66 0.51 0.58 0.62 0.64 0.63 0.26%
P/EPS 46.53 44.77 36.83 44.76 -9.24 35.52 27.53 9.13%
EY 2.15 2.23 2.72 2.23 -10.82 2.82 3.63 -8.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.93 0.71 0.82 0.83 0.77 0.77 2.24%

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