[HARBOUR] QoQ Annualized Quarter Result on 31-Mar-2014 [#3]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
20-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- -9.34%
YoY- 9.27%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 529,924 546,444 457,563 477,588 486,264 541,444 422,708 16.21%
PBT 69,270 68,352 51,023 42,825 43,964 50,392 17,645 148.23%
Tax -18,986 -22,348 -14,674 -12,996 -11,598 -13,760 -11,095 42.92%
NP 50,284 46,004 36,349 29,829 32,366 36,632 6,550 287.71%
-
NP to SH 48,330 44,940 33,415 27,638 30,486 35,008 5,093 346.39%
-
Tax Rate 27.41% 32.70% 28.76% 30.35% 26.38% 27.31% 62.88% -
Total Cost 479,640 500,440 421,214 447,758 453,898 504,812 416,158 9.89%
-
Net Worth 251,112 242,180 231,083 218,391 212,819 211,066 202,132 15.51%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 251,112 242,180 231,083 218,391 212,819 211,066 202,132 15.51%
NOSH 181,965 182,090 181,955 181,992 181,897 181,954 182,101 -0.04%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 9.49% 8.42% 7.94% 6.25% 6.66% 6.77% 1.55% -
ROE 19.25% 18.56% 14.46% 12.66% 14.32% 16.59% 2.52% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 291.22 300.09 251.47 262.42 267.33 297.57 232.13 16.27%
EPS 26.56 24.68 18.36 15.19 16.76 19.24 2.80 346.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.33 1.27 1.20 1.17 1.16 1.11 15.57%
Adjusted Per Share Value based on latest NOSH - 182,225
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 132.35 136.47 114.28 119.28 121.44 135.23 105.57 16.21%
EPS 12.07 11.22 8.35 6.90 7.61 8.74 1.27 346.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6272 0.6048 0.5771 0.5454 0.5315 0.5271 0.5048 15.52%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.58 1.77 1.87 1.98 0.86 0.88 0.90 -
P/RPS 0.54 0.59 0.74 0.75 0.32 0.30 0.39 24.15%
P/EPS 5.95 7.17 10.18 13.04 5.13 4.57 32.18 -67.44%
EY 16.81 13.94 9.82 7.67 19.49 21.86 3.11 207.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.33 1.47 1.65 0.74 0.76 0.81 25.50%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 24/11/14 29/08/14 20/05/14 24/02/14 27/11/13 30/08/13 -
Price 1.55 1.64 1.83 1.78 1.77 0.86 0.88 -
P/RPS 0.53 0.55 0.73 0.68 0.66 0.29 0.38 24.75%
P/EPS 5.84 6.65 9.96 11.72 10.56 4.47 31.46 -67.35%
EY 17.14 15.05 10.04 8.53 9.47 22.37 3.18 206.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.23 1.44 1.48 1.51 0.74 0.79 26.12%

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