[HARBOUR] QoQ Cumulative Quarter Result on 30-Sep-2014 [#1]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- -66.38%
YoY- 28.37%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 506,963 391,114 264,962 136,611 457,563 358,191 243,132 63.43%
PBT 76,659 53,151 34,635 17,088 51,023 32,119 21,982 130.49%
Tax -22,018 -15,242 -9,493 -5,587 -14,674 -9,747 -5,799 143.97%
NP 54,641 37,909 25,142 11,501 36,349 22,372 16,183 125.56%
-
NP to SH 51,789 36,510 24,165 11,235 33,415 20,729 15,243 126.50%
-
Tax Rate 28.72% 28.68% 27.41% 32.70% 28.76% 30.35% 26.38% -
Total Cost 452,322 353,205 239,820 125,110 421,214 335,819 226,949 58.57%
-
Net Worth 280,304 263,905 251,112 242,180 231,083 218,391 212,819 20.21%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 280,304 263,905 251,112 242,180 231,083 218,391 212,819 20.21%
NOSH 182,016 182,003 181,965 182,090 181,955 181,992 181,897 0.04%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 10.78% 9.69% 9.49% 8.42% 7.94% 6.25% 6.66% -
ROE 18.48% 13.83% 9.62% 4.64% 14.46% 9.49% 7.16% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 278.53 214.89 145.61 75.02 251.47 196.82 133.66 63.36%
EPS 12.93 20.06 13.28 6.17 18.36 11.39 8.38 33.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.45 1.38 1.33 1.27 1.20 1.17 20.16%
Adjusted Per Share Value based on latest NOSH - 182,090
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 126.61 97.68 66.17 34.12 114.28 89.46 60.72 63.43%
EPS 12.93 9.12 6.04 2.81 8.35 5.18 3.81 126.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7001 0.6591 0.6272 0.6048 0.5771 0.5454 0.5315 20.22%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.66 1.53 1.58 1.77 1.87 1.98 0.86 -
P/RPS 0.96 0.71 1.09 2.36 0.74 1.01 0.64 31.13%
P/EPS 9.35 7.63 11.90 28.69 10.18 17.38 10.26 -6.01%
EY 10.70 13.11 8.41 3.49 9.82 5.75 9.74 6.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.06 1.14 1.33 1.47 1.65 0.74 76.42%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 26/05/15 27/02/15 24/11/14 29/08/14 20/05/14 24/02/14 -
Price 2.19 2.01 1.55 1.64 1.83 1.78 1.77 -
P/RPS 0.79 0.94 1.06 2.19 0.73 0.90 1.32 -29.04%
P/EPS 7.70 10.02 11.67 26.58 9.96 15.63 21.12 -49.05%
EY 12.99 9.98 8.57 3.76 10.04 6.40 4.73 96.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.39 1.12 1.23 1.44 1.48 1.51 -4.02%

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