[HARBOUR] QoQ Annualized Quarter Result on 30-Jun-2012 [#4]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 6.75%
YoY- 105.56%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 419,208 423,564 403,184 472,973 458,678 421,064 420,460 -0.19%
PBT 33,930 37,238 39,136 35,230 34,482 40,722 39,984 -10.35%
Tax -9,248 -10,654 -10,816 -9,221 -9,530 -10,892 -10,600 -8.68%
NP 24,682 26,584 28,320 26,009 24,952 29,830 29,384 -10.96%
-
NP to SH 25,293 27,006 28,968 27,192 25,472 28,030 27,908 -6.34%
-
Tax Rate 27.26% 28.61% 27.64% 26.17% 27.64% 26.75% 26.51% -
Total Cost 394,525 396,980 374,864 446,964 433,726 391,234 391,076 0.58%
-
Net Worth 282,183 276,631 274,759 200,174 258,358 254,818 251,390 8.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 282,183 276,631 274,759 200,174 258,358 254,818 251,390 8.00%
NOSH 182,053 181,994 181,959 181,977 181,942 182,012 182,167 -0.04%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 5.89% 6.28% 7.02% 5.50% 5.44% 7.08% 6.99% -
ROE 8.96% 9.76% 10.54% 13.58% 9.86% 11.00% 11.10% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 230.27 232.73 221.58 259.91 252.10 231.34 230.81 -0.15%
EPS 13.89 14.84 15.92 14.94 14.00 15.40 15.32 -6.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.52 1.51 1.10 1.42 1.40 1.38 8.04%
Adjusted Per Share Value based on latest NOSH - 182,058
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 105.13 106.22 101.11 118.61 115.03 105.60 105.44 -0.19%
EPS 6.34 6.77 7.26 6.82 6.39 7.03 7.00 -6.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7077 0.6937 0.6891 0.502 0.6479 0.639 0.6304 8.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.87 0.87 0.90 0.88 0.91 0.90 0.90 -
P/RPS 0.38 0.37 0.41 0.34 0.36 0.39 0.39 -1.71%
P/EPS 6.26 5.86 5.65 5.89 6.50 5.84 5.87 4.37%
EY 15.97 17.06 17.69 16.98 15.38 17.11 17.02 -4.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.57 0.60 0.80 0.64 0.64 0.65 -9.44%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 22/05/13 25/02/13 27/11/12 30/08/12 28/05/12 27/02/12 29/11/11 -
Price 0.94 0.86 0.94 0.93 0.92 0.93 0.89 -
P/RPS 0.41 0.37 0.42 0.36 0.36 0.40 0.39 3.38%
P/EPS 6.77 5.80 5.90 6.22 6.57 6.04 5.81 10.72%
EY 14.78 17.25 16.94 16.07 15.22 16.56 17.21 -9.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.57 0.62 0.85 0.65 0.66 0.64 -3.14%

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