[HARISON] YoY Quarter Result on 30-Jun-2014 [#2]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
22-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 127.6%
YoY- 3.61%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 380,132 372,466 368,756 381,271 356,490 348,827 322,671 2.76%
PBT 8,379 6,325 8,206 9,654 9,444 11,028 12,104 -5.94%
Tax -2,230 -1,082 -1,787 -2,703 -2,735 -3,209 -3,372 -6.65%
NP 6,149 5,243 6,419 6,951 6,709 7,819 8,732 -5.67%
-
NP to SH 6,172 5,243 6,419 6,951 6,709 7,819 8,732 -5.61%
-
Tax Rate 26.61% 17.11% 21.78% 28.00% 28.96% 29.10% 27.86% -
Total Cost 373,983 367,223 362,337 374,320 349,781 341,008 313,939 2.95%
-
Net Worth 312,935 301,164 298,685 286,942 301,904 288,248 288,327 1.37%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 312,935 301,164 298,685 286,942 301,904 288,248 288,327 1.37%
NOSH 68,489 68,446 68,505 68,482 68,459 68,467 68,486 0.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 1.62% 1.41% 1.74% 1.82% 1.88% 2.24% 2.71% -
ROE 1.97% 1.74% 2.15% 2.42% 2.22% 2.71% 3.03% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 555.13 544.17 538.28 556.74 520.73 509.48 471.15 2.76%
EPS 9.01 7.66 9.37 10.15 9.80 11.42 12.75 -5.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.57 4.40 4.36 4.19 4.41 4.21 4.21 1.37%
Adjusted Per Share Value based on latest NOSH - 68,482
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 555.03 543.83 538.42 556.69 520.51 509.32 471.13 2.76%
EPS 9.01 7.66 9.37 10.15 9.80 11.42 12.75 -5.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.5691 4.3973 4.3611 4.1896 4.4081 4.2087 4.2098 1.37%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 3.91 2.90 3.53 3.63 3.28 3.57 3.88 -
P/RPS 0.70 0.53 0.66 0.65 0.63 0.70 0.82 -2.60%
P/EPS 43.38 37.86 37.67 35.76 33.47 31.26 30.43 6.08%
EY 2.31 2.64 2.65 2.80 2.99 3.20 3.29 -5.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.66 0.81 0.87 0.74 0.85 0.92 -1.11%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 28/08/17 26/08/16 27/08/15 22/08/14 30/08/13 30/08/12 22/08/11 -
Price 3.95 3.15 3.10 3.52 2.96 3.29 3.29 -
P/RPS 0.71 0.58 0.58 0.63 0.57 0.65 0.70 0.23%
P/EPS 43.82 41.12 33.08 34.68 30.20 28.81 25.80 9.22%
EY 2.28 2.43 3.02 2.88 3.31 3.47 3.88 -8.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.72 0.71 0.84 0.67 0.78 0.78 1.63%

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