[HARBOUR] QoQ Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -6.34%
YoY- -0.7%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 486,264 541,444 422,708 419,208 423,564 403,184 472,973 1.85%
PBT 43,964 50,392 17,645 33,930 37,238 39,136 35,230 15.86%
Tax -11,598 -13,760 -11,095 -9,248 -10,654 -10,816 -9,221 16.47%
NP 32,366 36,632 6,550 24,682 26,584 28,320 26,009 15.64%
-
NP to SH 30,486 35,008 5,093 25,293 27,006 28,968 27,192 7.89%
-
Tax Rate 26.38% 27.31% 62.88% 27.26% 28.61% 27.64% 26.17% -
Total Cost 453,898 504,812 416,158 394,525 396,980 374,864 446,964 1.02%
-
Net Worth 212,819 211,066 202,132 282,183 276,631 274,759 200,174 4.15%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 212,819 211,066 202,132 282,183 276,631 274,759 200,174 4.15%
NOSH 181,897 181,954 182,101 182,053 181,994 181,959 181,977 -0.02%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 6.66% 6.77% 1.55% 5.89% 6.28% 7.02% 5.50% -
ROE 14.32% 16.59% 2.52% 8.96% 9.76% 10.54% 13.58% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 267.33 297.57 232.13 230.27 232.73 221.58 259.91 1.88%
EPS 16.76 19.24 2.80 13.89 14.84 15.92 14.94 7.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.16 1.11 1.55 1.52 1.51 1.10 4.18%
Adjusted Per Share Value based on latest NOSH - 182,200
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 121.44 135.23 105.57 104.70 105.79 100.70 118.13 1.85%
EPS 7.61 8.74 1.27 6.32 6.74 7.23 6.79 7.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5315 0.5271 0.5048 0.7048 0.6909 0.6862 0.4999 4.15%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.86 0.88 0.90 0.87 0.87 0.90 0.88 -
P/RPS 0.32 0.30 0.39 0.38 0.37 0.41 0.34 -3.95%
P/EPS 5.13 4.57 32.18 6.26 5.86 5.65 5.89 -8.77%
EY 19.49 21.86 3.11 15.97 17.06 17.69 16.98 9.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.76 0.81 0.56 0.57 0.60 0.80 -5.05%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 27/11/13 30/08/13 22/05/13 25/02/13 27/11/12 30/08/12 -
Price 1.77 0.86 0.88 0.94 0.86 0.94 0.93 -
P/RPS 0.66 0.29 0.38 0.41 0.37 0.42 0.36 49.62%
P/EPS 10.56 4.47 31.46 6.77 5.80 5.90 6.22 42.17%
EY 9.47 22.37 3.18 14.78 17.25 16.94 16.07 -29.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 0.74 0.79 0.61 0.57 0.62 0.85 46.52%

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