[HARBOUR] QoQ Annualized Quarter Result on 30-Jun-2013 [#4]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- -79.86%
YoY- -81.27%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 477,588 486,264 541,444 422,708 419,208 423,564 403,184 11.96%
PBT 42,825 43,964 50,392 17,645 33,930 37,238 39,136 6.19%
Tax -12,996 -11,598 -13,760 -11,095 -9,248 -10,654 -10,816 13.03%
NP 29,829 32,366 36,632 6,550 24,682 26,584 28,320 3.52%
-
NP to SH 27,638 30,486 35,008 5,093 25,293 27,006 28,968 -3.08%
-
Tax Rate 30.35% 26.38% 27.31% 62.88% 27.26% 28.61% 27.64% -
Total Cost 447,758 453,898 504,812 416,158 394,525 396,980 374,864 12.58%
-
Net Worth 218,391 212,819 211,066 202,132 282,183 276,631 274,759 -14.20%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 218,391 212,819 211,066 202,132 282,183 276,631 274,759 -14.20%
NOSH 181,992 181,897 181,954 182,101 182,053 181,994 181,959 0.01%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 6.25% 6.66% 6.77% 1.55% 5.89% 6.28% 7.02% -
ROE 12.66% 14.32% 16.59% 2.52% 8.96% 9.76% 10.54% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 262.42 267.33 297.57 232.13 230.27 232.73 221.58 11.94%
EPS 15.19 16.76 19.24 2.80 13.89 14.84 15.92 -3.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.17 1.16 1.11 1.55 1.52 1.51 -14.21%
Adjusted Per Share Value based on latest NOSH - 182,021
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 119.77 121.95 135.79 106.01 105.13 106.22 101.11 11.96%
EPS 6.93 7.65 8.78 1.28 6.34 6.77 7.26 -3.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5477 0.5337 0.5293 0.5069 0.7077 0.6937 0.6891 -14.20%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.98 0.86 0.88 0.90 0.87 0.87 0.90 -
P/RPS 0.75 0.32 0.30 0.39 0.38 0.37 0.41 49.62%
P/EPS 13.04 5.13 4.57 32.18 6.26 5.86 5.65 74.73%
EY 7.67 19.49 21.86 3.11 15.97 17.06 17.69 -42.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 0.74 0.76 0.81 0.56 0.57 0.60 96.40%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 20/05/14 24/02/14 27/11/13 30/08/13 22/05/13 25/02/13 27/11/12 -
Price 1.78 1.77 0.86 0.88 0.94 0.86 0.94 -
P/RPS 0.68 0.66 0.29 0.38 0.41 0.37 0.42 37.92%
P/EPS 11.72 10.56 4.47 31.46 6.77 5.80 5.90 58.08%
EY 8.53 9.47 22.37 3.18 14.78 17.25 16.94 -36.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.51 0.74 0.79 0.61 0.57 0.62 78.70%

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
Be the first to like this. Showing 0 of 0 comments
Post a Comment