Highlights

[HARISON] YoY Quarter Result on 2020-06-30 [#2]

Stock [HARISON]: HARRISONS HOLDINGS (MALAYSIA) BHD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     27.08%    YoY -     0.69%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 408,289 433,132 388,768 380,132 372,466 368,756 381,271 1.15%
  YoY % -5.74% 11.41% 2.27% 2.06% 1.01% -3.28% -
  Horiz. % 107.09% 113.60% 101.97% 99.70% 97.69% 96.72% 100.00%
PBT 10,993 9,180 7,942 8,379 6,325 8,206 9,654 2.19%
  YoY % 19.75% 15.59% -5.22% 32.47% -22.92% -15.00% -
  Horiz. % 113.87% 95.09% 82.27% 86.79% 65.52% 85.00% 100.00%
Tax -3,488 -2,484 -1,879 -2,230 -1,082 -1,787 -2,703 4.34%
  YoY % -40.42% -32.20% 15.74% -106.10% 39.45% 33.89% -
  Horiz. % 129.04% 91.90% 69.52% 82.50% 40.03% 66.11% 100.00%
NP 7,505 6,696 6,063 6,149 5,243 6,419 6,951 1.29%
  YoY % 12.08% 10.44% -1.40% 17.28% -18.32% -7.65% -
  Horiz. % 107.97% 96.33% 87.22% 88.46% 75.43% 92.35% 100.00%
NP to SH 6,758 6,712 6,063 6,172 5,243 6,419 6,951 -0.47%
  YoY % 0.69% 10.70% -1.77% 17.72% -18.32% -7.65% -
  Horiz. % 97.22% 96.56% 87.22% 88.79% 75.43% 92.35% 100.00%
Tax Rate 31.73 % 27.06 % 23.66 % 26.61 % 17.11 % 21.78 % 28.00 % 2.10%
  YoY % 17.26% 14.37% -11.09% 55.52% -21.44% -22.21% -
  Horiz. % 113.32% 96.64% 84.50% 95.04% 61.11% 77.79% 100.00%
Total Cost 400,784 426,436 382,705 373,983 367,223 362,337 374,320 1.14%
  YoY % -6.02% 11.43% 2.33% 1.84% 1.35% -3.20% -
  Horiz. % 107.07% 113.92% 102.24% 99.91% 98.10% 96.80% 100.00%
Net Worth 329,369 319,782 316,359 312,935 301,164 298,685 286,942 2.32%
  YoY % 3.00% 1.08% 1.09% 3.91% 0.83% 4.09% -
  Horiz. % 114.79% 111.44% 110.25% 109.06% 104.96% 104.09% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 329,369 319,782 316,359 312,935 301,164 298,685 286,942 2.32%
  YoY % 3.00% 1.08% 1.09% 3.91% 0.83% 4.09% -
  Horiz. % 114.79% 111.44% 110.25% 109.06% 104.96% 104.09% 100.00%
NOSH 68,476 68,476 68,476 68,476 68,446 68,505 68,482 -0.00%
  YoY % 0.00% 0.00% 0.00% 0.04% -0.09% 0.03% -
  Horiz. % 99.99% 99.99% 99.99% 99.99% 99.95% 100.03% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 1.84 % 1.55 % 1.56 % 1.62 % 1.41 % 1.74 % 1.82 % 0.18%
  YoY % 18.71% -0.64% -3.70% 14.89% -18.97% -4.40% -
  Horiz. % 101.10% 85.16% 85.71% 89.01% 77.47% 95.60% 100.00%
ROE 2.05 % 2.10 % 1.92 % 1.97 % 1.74 % 2.15 % 2.42 % -2.73%
  YoY % -2.38% 9.37% -2.54% 13.22% -19.07% -11.16% -
  Horiz. % 84.71% 86.78% 79.34% 81.40% 71.90% 88.84% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 596.25 632.53 567.74 555.13 544.17 538.28 556.74 1.15%
  YoY % -5.74% 11.41% 2.27% 2.01% 1.09% -3.32% -
  Horiz. % 107.10% 113.61% 101.98% 99.71% 97.74% 96.68% 100.00%
EPS 9.87 9.80 8.85 9.01 7.66 9.37 10.15 -0.46%
  YoY % 0.71% 10.73% -1.78% 17.62% -18.25% -7.68% -
  Horiz. % 97.24% 96.55% 87.19% 88.77% 75.47% 92.32% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 4.8100 4.6700 4.6200 4.5700 4.4000 4.3600 4.1900 2.32%
  YoY % 3.00% 1.08% 1.09% 3.86% 0.92% 4.06% -
  Horiz. % 114.80% 111.46% 110.26% 109.07% 105.01% 104.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 68,489
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 596.14 632.41 567.64 555.03 543.83 538.42 556.69 1.15%
  YoY % -5.74% 11.41% 2.27% 2.06% 1.00% -3.28% -
  Horiz. % 107.09% 113.60% 101.97% 99.70% 97.69% 96.72% 100.00%
EPS 9.87 9.80 8.85 9.01 7.66 9.37 10.15 -0.46%
  YoY % 0.71% 10.73% -1.78% 17.62% -18.25% -7.68% -
  Horiz. % 97.24% 96.55% 87.19% 88.77% 75.47% 92.32% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 4.8091 4.6691 4.6191 4.5691 4.3973 4.3611 4.1896 2.32%
  YoY % 3.00% 1.08% 1.09% 3.91% 0.83% 4.09% -
  Horiz. % 114.79% 111.44% 110.25% 109.06% 104.96% 104.09% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 3.7600 3.7000 3.8400 3.9100 2.9000 3.5300 3.6300 -
P/RPS 0.63 0.58 0.68 0.70 0.53 0.66 0.65 -0.52%
  YoY % 8.62% -14.71% -2.86% 32.08% -19.70% 1.54% -
  Horiz. % 96.92% 89.23% 104.62% 107.69% 81.54% 101.54% 100.00%
P/EPS 38.10 37.75 43.37 43.38 37.86 37.67 35.76 1.06%
  YoY % 0.93% -12.96% -0.02% 14.58% 0.50% 5.34% -
  Horiz. % 106.54% 105.56% 121.28% 121.31% 105.87% 105.34% 100.00%
EY 2.62 2.65 2.31 2.31 2.64 2.65 2.80 -1.10%
  YoY % -1.13% 14.72% 0.00% -12.50% -0.38% -5.36% -
  Horiz. % 93.57% 94.64% 82.50% 82.50% 94.29% 94.64% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.78 0.79 0.83 0.86 0.66 0.81 0.87 -1.80%
  YoY % -1.27% -4.82% -3.49% 30.30% -18.52% -6.90% -
  Horiz. % 89.66% 90.80% 95.40% 98.85% 75.86% 93.10% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 26/08/19 29/08/18 28/08/17 26/08/16 27/08/15 22/08/14 -
Price 3.5100 3.6000 3.8000 3.9500 3.1500 3.1000 3.5200 -
P/RPS 0.59 0.57 0.67 0.71 0.58 0.58 0.63 -1.09%
  YoY % 3.51% -14.93% -5.63% 22.41% 0.00% -7.94% -
  Horiz. % 93.65% 90.48% 106.35% 112.70% 92.06% 92.06% 100.00%
P/EPS 35.57 36.73 42.92 43.82 41.12 33.08 34.68 0.42%
  YoY % -3.16% -14.42% -2.05% 6.57% 24.30% -4.61% -
  Horiz. % 102.57% 105.91% 123.76% 126.36% 118.57% 95.39% 100.00%
EY 2.81 2.72 2.33 2.28 2.43 3.02 2.88 -0.41%
  YoY % 3.31% 16.74% 2.19% -6.17% -19.54% 4.86% -
  Horiz. % 97.57% 94.44% 80.90% 79.17% 84.38% 104.86% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.73 0.77 0.82 0.86 0.72 0.71 0.84 -2.31%
  YoY % -5.19% -6.10% -4.65% 19.44% 1.41% -15.48% -
  Horiz. % 86.90% 91.67% 97.62% 102.38% 85.71% 84.52% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS