[HARBOUR] QoQ Annualized Quarter Result on 30-Sep-2014 [#1]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 34.49%
YoY- 28.37%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 506,963 521,485 529,924 546,444 457,563 477,588 486,264 2.82%
PBT 76,659 70,868 69,270 68,352 51,023 42,825 43,964 45.01%
Tax -22,018 -20,322 -18,986 -22,348 -14,674 -12,996 -11,598 53.49%
NP 54,641 50,545 50,284 46,004 36,349 29,829 32,366 41.91%
-
NP to SH 51,789 48,680 48,330 44,940 33,415 27,638 30,486 42.51%
-
Tax Rate 28.72% 28.68% 27.41% 32.70% 28.76% 30.35% 26.38% -
Total Cost 452,322 470,940 479,640 500,440 421,214 447,758 453,898 -0.23%
-
Net Worth 280,304 263,905 251,112 242,180 231,083 218,391 212,819 20.21%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 280,304 263,905 251,112 242,180 231,083 218,391 212,819 20.21%
NOSH 182,016 182,003 181,965 182,090 181,955 181,992 181,897 0.04%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 10.78% 9.69% 9.49% 8.42% 7.94% 6.25% 6.66% -
ROE 18.48% 18.45% 19.25% 18.56% 14.46% 12.66% 14.32% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 278.53 286.52 291.22 300.09 251.47 262.42 267.33 2.78%
EPS 12.93 26.75 26.56 24.68 18.36 15.19 16.76 -15.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.45 1.38 1.33 1.27 1.20 1.17 20.16%
Adjusted Per Share Value based on latest NOSH - 182,090
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 127.14 130.78 132.90 137.04 114.75 119.77 121.95 2.82%
EPS 12.99 12.21 12.12 11.27 8.38 6.93 7.65 42.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.703 0.6618 0.6297 0.6073 0.5795 0.5477 0.5337 20.22%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.66 1.53 1.58 1.77 1.87 1.98 0.86 -
P/RPS 0.96 0.53 0.54 0.59 0.74 0.75 0.32 108.42%
P/EPS 9.35 5.72 5.95 7.17 10.18 13.04 5.13 49.37%
EY 10.70 17.48 16.81 13.94 9.82 7.67 19.49 -33.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.06 1.14 1.33 1.47 1.65 0.74 76.42%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 26/05/15 27/02/15 24/11/14 29/08/14 20/05/14 24/02/14 -
Price 2.19 2.01 1.55 1.64 1.83 1.78 1.77 -
P/RPS 0.79 0.70 0.53 0.55 0.73 0.68 0.66 12.77%
P/EPS 7.70 7.51 5.84 6.65 9.96 11.72 10.56 -19.03%
EY 12.99 13.31 17.14 15.05 10.04 8.53 9.47 23.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.39 1.12 1.23 1.44 1.48 1.51 -4.02%

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