[HARISON] YoY Quarter Result on 31-Dec-2016 [#4]

Stock
[HARISON] HARRISONS HOLDINGS (M) BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 11.62%
YoY- 60.79%
Quarter Report
Latest QR
Upcoming QR
HARISON's Result
HARISON's Financial Summary
View:
Show?
Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 420,738 403,179 364,566 352,599 340,923 338,555 337,125 3.75%
PBT 6,336 4,236 5,007 6,761 5,453 5,722 8,185 -4.17%
Tax -1,891 -1,770 -906 -1,743 -2,316 -1,290 -1,138 8.82%
NP 4,445 2,466 4,101 5,018 3,137 4,432 7,047 -7.38%
-
NP to SH 4,006 2,172 4,048 5,044 3,137 4,432 7,047 -8.98%
-
Tax Rate 29.85% 41.78% 18.09% 25.78% 42.47% 22.54% 13.90% -
Total Cost 416,293 400,713 360,465 347,581 337,786 334,123 330,078 3.94%
-
Net Worth 315,674 308,142 304,718 302,106 293,151 274,021 273,842 2.39%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 315,674 308,142 304,718 302,106 293,151 274,021 273,842 2.39%
NOSH 68,489 68,489 68,489 68,816 68,493 68,505 68,460 0.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 1.06% 0.61% 1.12% 1.42% 0.92% 1.31% 2.09% -
ROE 1.27% 0.70% 1.33% 1.67% 1.07% 1.62% 2.57% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 614.43 588.79 532.40 512.37 497.75 494.20 492.44 3.75%
EPS 5.85 3.17 5.91 7.37 4.58 6.47 10.29 -8.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.61 4.50 4.45 4.39 4.28 4.00 4.00 2.39%
Adjusted Per Share Value based on latest NOSH - 68,816
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 614.31 588.68 532.30 514.83 497.78 494.32 492.23 3.75%
EPS 5.85 3.17 5.91 7.36 4.58 6.47 10.29 -8.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.6091 4.4991 4.4492 4.411 4.2803 4.001 3.9983 2.39%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 3.82 3.50 3.90 3.20 2.89 3.15 3.01 -
P/RPS 0.62 0.59 0.73 0.62 0.58 0.64 0.61 0.27%
P/EPS 65.30 110.34 65.97 43.66 63.10 48.69 29.24 14.32%
EY 1.53 0.91 1.52 2.29 1.58 2.05 3.42 -12.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.78 0.88 0.73 0.68 0.79 0.75 1.70%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 28/02/19 26/02/18 27/02/17 25/02/16 27/02/15 28/02/14 -
Price 3.81 3.91 3.89 3.39 2.91 3.30 3.02 -
P/RPS 0.62 0.66 0.73 0.66 0.58 0.67 0.61 0.27%
P/EPS 65.13 123.27 65.80 46.25 63.54 51.01 29.34 14.20%
EY 1.54 0.81 1.52 2.16 1.57 1.96 3.41 -12.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.87 0.87 0.77 0.68 0.83 0.76 1.47%

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