HARRISONS HOLDINGS (M) BHD

KLSE (MYR): HARISON (5008)

You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!

Last Price

5.75

Today's Change

0.00 (0.00%)

Day's Change

0.00 - 0.00

Trading Volume

0

Financial

Show?
Last 10 FY Result
AQR T4Q 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 2,239,744 1,982,636 1,931,498 1,810,952 1,764,215 1,653,407 1,550,747 1,499,998 1,497,701 1,445,308 1,400,051 1,365,890 3.92%
PBT 72,156 62,884 58,880 44,870 34,707 32,044 28,111 26,981 23,559 -1,395 35,168 40,005 4.38%
Tax -18,468 -15,737 -14,787 -12,433 -9,207 -9,280 -6,856 -6,457 -7,890 -7,931 -8,895 -11,643 2.68%
NP 53,688 47,147 44,093 32,437 25,500 22,764 21,255 20,524 15,669 -9,326 26,273 28,362 5.02%
-
NP to SH 52,608 44,853 41,449 29,485 25,108 22,470 21,255 20,550 15,669 -9,326 26,273 28,362 4.30%
-
Tax Rate 25.59% 25.03% 25.11% 27.71% 26.53% 28.96% 24.39% 23.93% 33.49% - 25.29% 29.10% -
Total Cost 2,186,056 1,935,489 1,887,405 1,778,515 1,738,715 1,630,643 1,529,492 1,479,474 1,482,032 1,454,634 1,373,778 1,337,528 3.89%
-
Net Worth 381,411 381,411 367,031 333,478 315,674 308,142 304,718 301,011 293,108 286,194 305,362 288,285 2.71%
Dividend
AQR T4Q 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - - - - - - -
Div Payout % - - - - - - - - - - - - -
Equity
AQR T4Q 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 381,411 381,411 367,031 333,478 315,674 308,142 304,718 301,011 293,108 286,194 305,362 288,285 2.71%
NOSH 68,489 68,489 68,489 68,489 68,489 68,489 68,489 68,567 68,483 68,467 68,466 68,476 0.00%
Ratio Analysis
AQR T4Q 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 2.40% 2.38% 2.28% 1.79% 1.45% 1.38% 1.37% 1.37% 1.05% -0.65% 1.88% 2.08% -
ROE 13.79% 11.76% 11.29% 8.84% 7.95% 7.29% 6.98% 6.83% 5.35% -3.26% 8.60% 9.84% -
Per Share
AQR T4Q 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 3,270.85 2,895.37 2,820.69 2,644.65 2,576.40 2,414.58 2,264.66 2,187.62 2,186.96 2,110.93 2,044.86 1,994.69 3.92%
EPS 76.84 65.50 60.53 43.06 36.67 32.81 31.04 30.01 22.88 -13.62 38.37 41.42 4.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.57 5.57 5.36 4.87 4.61 4.50 4.45 4.39 4.28 4.18 4.46 4.21 2.71%
Adjusted Per Share Value based on latest NOSH - 68,489
AQR T4Q 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 3,270.22 2,894.82 2,820.16 2,644.15 2,575.91 2,414.12 2,264.23 2,190.13 2,186.78 2,110.28 2,044.20 1,994.32 3.92%
EPS 76.81 65.49 60.52 43.05 36.66 32.81 31.03 30.00 22.88 -13.62 38.36 41.41 4.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.5689 5.5689 5.359 4.8691 4.6091 4.4991 4.4492 4.395 4.2796 4.1787 4.4586 4.2092 2.71%
Price Multiplier on Financial Quarter End Date
AQR T4Q 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/03/22 31/03/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 4.99 4.99 4.80 3.92 3.82 3.50 3.90 3.20 2.89 3.15 3.01 2.85 -
P/RPS 0.15 0.17 0.17 0.15 0.15 0.14 0.17 0.15 0.13 0.15 0.15 0.14 2.17%
P/EPS 6.50 7.62 7.93 9.10 10.42 10.67 12.56 10.68 12.63 -23.13 7.84 6.88 1.58%
EY 15.40 13.13 12.61 10.98 9.60 9.38 7.96 9.37 7.92 -4.32 12.75 14.53 -1.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.90 0.90 0.80 0.83 0.78 0.88 0.73 0.68 0.75 0.67 0.68 3.16%
Price Multiplier on Announcement Date
AQR T4Q 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/05/22 27/05/22 28/02/22 25/03/21 27/02/20 28/02/19 26/02/18 27/02/17 25/02/16 27/02/15 28/02/14 28/02/13 -
Price 5.86 5.86 5.00 3.99 3.81 3.91 3.89 3.39 2.91 3.30 3.02 2.84 -
P/RPS 0.18 0.20 0.18 0.15 0.15 0.16 0.17 0.15 0.13 0.16 0.15 0.14 2.82%
P/EPS 7.63 8.95 8.26 9.27 10.39 11.92 12.53 11.31 12.72 -24.23 7.87 6.86 2.08%
EY 13.11 11.18 12.11 10.79 9.62 8.39 7.98 8.84 7.86 -4.13 12.71 14.58 -2.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.05 0.93 0.82 0.83 0.87 0.87 0.77 0.68 0.79 0.68 0.67 3.70%

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
3 people like this. Showing 50 of 205 comments

Jimmy Lim

aiseh! 20cents only

2018-04-20 21:02

LEONGLEONG

A 20 sen dividend at current share price of RM 4 equivalent to a 5% yield which is even higher than the fixed deposits rate offered by banks. There are not many stocks that offered such 5% yield.
Beside such good dividends yield, Harrisons' business is a stable one with consistent earnings year after year.
It is no surprise that the share price of Harrisons remained unscathed all these while during the collapse share prices of so many stocks.

2018-04-21 12:24

paperplane

Prospects for Current Year

The market condition continues to remain competitive and challenging in year 2018. Cement sales is expected to be weak as the oversupply situation remains. The existing main fast moving consumer goods agencies are expected to grow modestly. The management will proactively monitor our trade credit exposure in managing trade receivables. There are no material adverse foreseen factors affecting the group operations.

2018-07-23 13:29

paperplane

good div yield for now!

2018-12-27 13:46

Diamond7

I love Harrison

2019-01-04 17:24

Shinnzaii

Time to study this company

2019-04-23 20:30

shpg22

Dividend payout is sustained thru increase in borrowing over years not thru FCF. Its FCF is quite poor tho. Lets see how long it can sustain this policy.

2019-06-10 18:29

kisahbenarbro

It dah jadi profitable over the past 5 years, growing earnings by 15% per year. Earnings growth over the past year exceeds its 5 tahun average and over the past year MELEBIHI Trade Distributor industry. Balance sheet yang AMAT KUAT. Debt is well covered by operating cash flow. Begitu juga interest payments on its debt are well covered by EBIT iaitu 5kali coverage. Memang trading below fair value. Counter yang interesting to study and hold

2020-03-28 20:18

henry888

@calvintaneng. Hi, Have not seen your posting since 6/2/2018. Appreciate if you can give advice. Thanks.

2020-04-19 08:48

paperplane

ANOTHER 0.20, sui sui. Compared to FD now so sucks, bersyukur lah. kekeke

2020-07-15 08:18

paperplane

company generating Operation cashflows ard RM1 a year, with current RM4 per share, superb value

2020-07-15 11:54

Imthemalaysian

High earning per share, at least worth RM4.50

2020-11-23 09:57

Jimmy Lim

very boring indon counter

2021-01-27 00:09

minajesty

Wah very undervalued this company. Earnings have been really superb! Balance Sheet super healthy and pays a high dividend yield. Right now PE at 9.8 and PB and 0.8 is truly a bargain! For long-term value investors this is definitely a pick!

2021-02-12 03:34

Diamond7

Hopefully this year will give higher dividen n bonus issue

2021-02-24 21:45

Diamond7

Dear Directors
Please reward us with bonus this year...!

2021-02-25 15:27

investinfosharing

anyone know why today no transaction?

2021-03-09 16:41

calvintaneng

Fgv looks exactly like Harrison when Harrison was Rm1. 30 when Mr Peter from USA blocked privatisation

HurrySon now go invest in some Fgv while cheap!!

2021-03-22 20:03

Diamond7

Vow!
20 cents dividend....
When bonus?

2021-04-25 18:11

Diamond7

Suddenly 4.40
Brewing?
Any good news?

2021-06-11 20:12

licam156

y has there been no trading?

2021-07-30 09:34

Diamond7

Very cold counter...

2021-08-28 22:24

Jilohhuat

Shooting like a rocket

2021-08-30 12:13

Jimmy Lim

back to square later

2021-08-30 15:28

Jimmy Lim

sell high buy low

2021-09-01 10:50

Jilohhuat

Any idea why so garang?

Bonus ?

2021-09-01 11:28

Diamond7

Excellent quarterly reports
68 million only!!!

2021-09-01 19:51

wallstreetrookie

Add on dips Initiate coverage for Harrison’s

2021-09-27 15:19

Jokers2020

harison will follow DKSH..afternoon limit up..lol

2021-09-28 11:18

Jokers2020

hope harison at 4pm will spike up ..

2021-09-28 12:27

wallstreetrookie

Add more

2021-10-04 16:24

wallstreetrookie

Averaging up.

2021-10-04 16:24

wallstreetrookie

Buy again. Load up more.

2021-11-01 22:29

wallstreetrookie

High sustained inflation. Interest rate hike expected as early as June 2022

2021-11-01 22:32

Diamond7

Hope the give bonus soon..

EPS high..

NTA high
Undervalue counter!

2021-11-04 09:04

wallstreetrookie

Harrison Holding (Malaysia) Berhad upgraded to Overweight

Travel/re-opening play.

2021-11-06 21:52

wallstreetrookie

No price target yet.

2021-11-06 21:53

Diamond7

If propose bonus can up another 2 dollars

2021-11-11 19:57

Edwardong53

Mgmt is very selfish..... never reward its shareholders with bonus

2022-01-07 10:05

Diamond7

BPlant up
Taann up
Sime plantation up up
KFima up up
KLK up
BKawan up
SOP up up
All plantation stocks sky high...
Harrison...Ur turn soon!!!

2022-02-11 20:34

Jilohhuat

The most Boring counter, directors overlook the shareholders,never think of rewarding long suffering shareholders, no bonus issue , no free warrants , only some dividends .

2022-02-24 12:10

Fundamental Trader

Debt/Equity = 0.35 [YES]
Current Ratio = 2.00 [YES]
ROE = 11 [YES]
Growth [YES]
Number of negative quarter in last 4Q: 0 [YES]
MC/FCF: 341/99=3.4 [YES]
Dividend Yield = 4.02 [YES]
Float = 22m [YES]

Verdict: ALL YES!
The gold standard for a buy is to have all yes.

Read the method in Blog here: https://klse.i3investor.com/web/blog/recent/fundamental_trading
Read the comments: https://klse.i3investor.com/web/forum/forum-thread/600694135?p=1

2022-04-12 19:04

Noni

Up already, talk what also can

2022-04-13 04:29

Pinky

@Jilohhuat if you know your finance you will know that bonus shares are nonsense rubbish

Dividends is the way to go

2022-04-14 10:53

wallstreetrookie

Lol share price up but still complains about management.

2022-04-18 07:35

wallstreetrookie

Average up

2022-04-29 11:31

wallstreetrookie

3 days of holiday. Yawnn

2022-04-29 15:36

chickenriceseller

@Jilohhuat no bonus issue? you want bonus issue for what? so ur shares can become less valuable?

2022-05-05 18:54

Jimmy Lim

sell high buy low again

2 months ago

wallstreetrookie

Tradeview Capital Sdn. Bhd. hello

2 weeks ago

Post a Comment