[HARBOUR] QoQ Annualized Quarter Result on 31-Dec-2013 [#2]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -12.92%
YoY- 12.89%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 546,444 457,563 477,588 486,264 541,444 422,708 419,208 19.30%
PBT 68,352 51,023 42,825 43,964 50,392 17,645 33,930 59.43%
Tax -22,348 -14,674 -12,996 -11,598 -13,760 -11,095 -9,248 79.98%
NP 46,004 36,349 29,829 32,366 36,632 6,550 24,682 51.39%
-
NP to SH 44,940 33,415 27,638 30,486 35,008 5,093 25,293 46.64%
-
Tax Rate 32.70% 28.76% 30.35% 26.38% 27.31% 62.88% 27.26% -
Total Cost 500,440 421,214 447,758 453,898 504,812 416,158 394,525 17.16%
-
Net Worth 242,180 231,083 218,391 212,819 211,066 202,132 282,183 -9.68%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 242,180 231,083 218,391 212,819 211,066 202,132 282,183 -9.68%
NOSH 182,090 181,955 181,992 181,897 181,954 182,101 182,053 0.01%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 8.42% 7.94% 6.25% 6.66% 6.77% 1.55% 5.89% -
ROE 18.56% 14.46% 12.66% 14.32% 16.59% 2.52% 8.96% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 300.09 251.47 262.42 267.33 297.57 232.13 230.27 19.29%
EPS 24.68 18.36 15.19 16.76 19.24 2.80 13.89 46.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.27 1.20 1.17 1.16 1.11 1.55 -9.69%
Adjusted Per Share Value based on latest NOSH - 181,848
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 136.47 114.28 119.28 121.44 135.23 105.57 104.70 19.30%
EPS 11.22 8.35 6.90 7.61 8.74 1.27 6.32 46.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6048 0.5771 0.5454 0.5315 0.5271 0.5048 0.7048 -9.68%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.77 1.87 1.98 0.86 0.88 0.90 0.87 -
P/RPS 0.59 0.74 0.75 0.32 0.30 0.39 0.38 34.04%
P/EPS 7.17 10.18 13.04 5.13 4.57 32.18 6.26 9.46%
EY 13.94 9.82 7.67 19.49 21.86 3.11 15.97 -8.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.47 1.65 0.74 0.76 0.81 0.56 77.91%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 29/08/14 20/05/14 24/02/14 27/11/13 30/08/13 22/05/13 -
Price 1.64 1.83 1.78 1.77 0.86 0.88 0.94 -
P/RPS 0.55 0.73 0.68 0.66 0.29 0.38 0.41 21.61%
P/EPS 6.65 9.96 11.72 10.56 4.47 31.46 6.77 -1.18%
EY 15.05 10.04 8.53 9.47 22.37 3.18 14.78 1.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.44 1.48 1.51 0.74 0.79 0.61 59.53%

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