[HARBOUR] QoQ Cumulative Quarter Result on 30-Jun-2012 [#4]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 42.34%
YoY- 105.56%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 314,406 211,782 100,796 472,973 344,009 210,532 105,115 107.45%
PBT 25,448 18,619 9,784 35,230 25,862 20,361 9,996 86.33%
Tax -6,936 -5,327 -2,704 -9,221 -7,148 -5,446 -2,650 89.81%
NP 18,512 13,292 7,080 26,009 18,714 14,915 7,346 85.07%
-
NP to SH 18,970 13,503 7,242 27,192 19,104 14,015 6,977 94.68%
-
Tax Rate 27.26% 28.61% 27.64% 26.17% 27.64% 26.75% 26.51% -
Total Cost 295,894 198,490 93,716 446,964 325,295 195,617 97,769 109.08%
-
Net Worth 282,183 276,631 274,759 200,174 258,358 254,818 251,390 8.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 282,183 276,631 274,759 200,174 258,358 254,818 251,390 8.00%
NOSH 182,053 181,994 181,959 181,977 181,942 182,012 182,167 -0.04%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 5.89% 6.28% 7.02% 5.50% 5.44% 7.08% 6.99% -
ROE 6.72% 4.88% 2.64% 13.58% 7.39% 5.50% 2.78% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 172.70 116.37 55.39 259.91 189.08 115.67 57.70 107.54%
EPS 10.42 7.42 3.98 14.94 10.50 7.70 3.83 94.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.52 1.51 1.10 1.42 1.40 1.38 8.04%
Adjusted Per Share Value based on latest NOSH - 182,058
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 78.85 53.11 25.28 118.61 86.27 52.80 26.36 107.46%
EPS 4.76 3.39 1.82 6.82 4.79 3.51 1.75 94.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7077 0.6937 0.6891 0.502 0.6479 0.639 0.6304 8.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.87 0.87 0.90 0.88 0.91 0.90 0.90 -
P/RPS 0.50 0.75 1.62 0.34 0.48 0.78 1.56 -53.13%
P/EPS 8.35 11.73 22.61 5.89 8.67 11.69 23.50 -49.80%
EY 11.98 8.53 4.42 16.98 11.54 8.56 4.26 99.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.57 0.60 0.80 0.64 0.64 0.65 -9.44%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 22/05/13 25/02/13 27/11/12 30/08/12 28/05/12 27/02/12 29/11/11 -
Price 0.94 0.86 0.94 0.93 0.92 0.93 0.89 -
P/RPS 0.54 0.74 1.70 0.36 0.49 0.80 1.54 -50.24%
P/EPS 9.02 11.59 23.62 6.22 8.76 12.08 23.24 -46.76%
EY 11.09 8.63 4.23 16.07 11.41 8.28 4.30 87.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.57 0.62 0.85 0.65 0.66 0.64 -3.14%

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