[HARISON] YoY 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
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 559,259 539,236 457,202 482,233 443,857 430,981 376,827 6.79%
PBT 20,491 22,972 14,225 13,593 9,320 11,582 6,363 21.50%
Tax -5,554 -6,153 -3,468 -3,299 -2,390 -3,234 -1,677 22.07%
NP 14,937 16,819 10,757 10,294 6,930 8,348 4,686 21.30%
-
NP to SH 12,862 16,709 9,748 9,237 6,896 8,348 4,688 18.30%
-
Tax Rate 27.10% 26.78% 24.38% 24.27% 25.64% 27.92% 26.36% -
Total Cost 544,322 522,417 446,445 471,939 436,927 422,633 372,141 6.53%
-
Net Worth 430,714 395,106 355,390 324,576 312,935 310,881 300,609 6.17%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 430,714 395,106 355,390 324,576 312,935 310,881 300,609 6.17%
NOSH 68,489 68,489 68,489 68,489 68,489 68,489 68,489 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 2.67% 3.12% 2.35% 2.13% 1.56% 1.94% 1.24% -
ROE 2.99% 4.23% 2.74% 2.85% 2.20% 2.69% 1.56% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 816.72 787.48 667.68 704.24 648.19 629.39 550.31 6.79%
EPS 18.78 24.40 14.24 13.49 10.07 12.19 6.85 18.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.29 5.77 5.19 4.74 4.57 4.54 4.39 6.17%
Adjusted Per Share Value based on latest NOSH - 68,489
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 816.57 787.33 667.56 704.10 648.07 629.27 550.20 6.79%
EPS 18.78 24.40 14.23 13.49 10.07 12.19 6.84 18.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.2888 5.7689 5.189 4.7391 4.5691 4.5391 4.3892 6.17%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 8.38 5.86 4.80 3.76 3.70 3.78 3.93 -
P/RPS 1.03 0.74 0.72 0.53 0.57 0.60 0.71 6.39%
P/EPS 44.61 24.02 33.72 27.87 36.74 31.01 57.40 -4.11%
EY 2.24 4.16 2.97 3.59 2.72 3.23 1.74 4.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.02 0.92 0.79 0.81 0.83 0.90 6.72%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 27/11/23 25/11/22 26/11/21 27/11/20 22/11/19 28/11/18 27/11/17 -
Price 8.63 6.11 4.60 3.75 3.72 3.79 4.05 -
P/RPS 1.06 0.78 0.69 0.53 0.57 0.60 0.74 6.16%
P/EPS 45.95 25.04 32.31 27.80 36.94 31.09 59.16 -4.12%
EY 2.18 3.99 3.09 3.60 2.71 3.22 1.69 4.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.06 0.89 0.79 0.81 0.83 0.92 6.85%

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