[HARBOUR] QoQ Cumulative Quarter Result on 30-Jun-2013 [#4]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- -73.15%
YoY- -81.27%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 358,191 243,132 135,361 422,708 314,406 211,782 100,796 133.05%
PBT 32,119 21,982 12,598 17,645 25,448 18,619 9,784 121.04%
Tax -9,747 -5,799 -3,440 -11,095 -6,936 -5,327 -2,704 135.27%
NP 22,372 16,183 9,158 6,550 18,512 13,292 7,080 115.48%
-
NP to SH 20,729 15,243 8,752 5,093 18,970 13,503 7,242 101.72%
-
Tax Rate 30.35% 26.38% 27.31% 62.88% 27.26% 28.61% 27.64% -
Total Cost 335,819 226,949 126,203 416,158 295,894 198,490 93,716 134.35%
-
Net Worth 218,391 212,819 211,066 202,132 282,183 276,631 274,759 -14.20%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 218,391 212,819 211,066 202,132 282,183 276,631 274,759 -14.20%
NOSH 181,992 181,897 181,954 182,101 182,053 181,994 181,959 0.01%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 6.25% 6.66% 6.77% 1.55% 5.89% 6.28% 7.02% -
ROE 9.49% 7.16% 4.15% 2.52% 6.72% 4.88% 2.64% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 196.82 133.66 74.39 232.13 172.70 116.37 55.39 133.03%
EPS 11.39 8.38 4.81 2.80 10.42 7.42 3.98 101.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.17 1.16 1.11 1.55 1.52 1.51 -14.21%
Adjusted Per Share Value based on latest NOSH - 182,021
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 89.83 60.97 33.95 106.01 78.85 53.11 25.28 133.04%
EPS 5.20 3.82 2.19 1.28 4.76 3.39 1.82 101.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5477 0.5337 0.5293 0.5069 0.7077 0.6937 0.6891 -14.20%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.98 0.86 0.88 0.90 0.87 0.87 0.90 -
P/RPS 1.01 0.64 1.18 0.39 0.50 0.75 1.62 -27.04%
P/EPS 17.38 10.26 18.30 32.18 8.35 11.73 22.61 -16.09%
EY 5.75 9.74 5.47 3.11 11.98 8.53 4.42 19.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 0.74 0.76 0.81 0.56 0.57 0.60 96.40%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 20/05/14 24/02/14 27/11/13 30/08/13 22/05/13 25/02/13 27/11/12 -
Price 1.78 1.77 0.86 0.88 0.94 0.86 0.94 -
P/RPS 0.90 1.32 1.16 0.38 0.54 0.74 1.70 -34.58%
P/EPS 15.63 21.12 17.88 31.46 9.02 11.59 23.62 -24.08%
EY 6.40 4.73 5.59 3.18 11.09 8.63 4.23 31.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.51 0.74 0.79 0.61 0.57 0.62 78.70%

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