[HARBOUR] QoQ Cumulative Quarter Result on 31-Dec-2012 [#2]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 86.45%
YoY- -3.65%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 135,361 422,708 314,406 211,782 100,796 472,973 344,009 -46.27%
PBT 12,598 17,645 25,448 18,619 9,784 35,230 25,862 -38.06%
Tax -3,440 -11,095 -6,936 -5,327 -2,704 -9,221 -7,148 -38.56%
NP 9,158 6,550 18,512 13,292 7,080 26,009 18,714 -37.87%
-
NP to SH 8,752 5,093 18,970 13,503 7,242 27,192 19,104 -40.54%
-
Tax Rate 27.31% 62.88% 27.26% 28.61% 27.64% 26.17% 27.64% -
Total Cost 126,203 416,158 295,894 198,490 93,716 446,964 325,295 -46.77%
-
Net Worth 211,066 202,132 282,183 276,631 274,759 200,174 258,358 -12.59%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 211,066 202,132 282,183 276,631 274,759 200,174 258,358 -12.59%
NOSH 181,954 182,101 182,053 181,994 181,959 181,977 181,942 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 6.77% 1.55% 5.89% 6.28% 7.02% 5.50% 5.44% -
ROE 4.15% 2.52% 6.72% 4.88% 2.64% 13.58% 7.39% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 74.39 232.13 172.70 116.37 55.39 259.91 189.08 -46.27%
EPS 4.81 2.80 10.42 7.42 3.98 14.94 10.50 -40.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.11 1.55 1.52 1.51 1.10 1.42 -12.60%
Adjusted Per Share Value based on latest NOSH - 182,005
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 33.95 106.01 78.85 53.11 25.28 118.61 86.27 -46.26%
EPS 2.19 1.28 4.76 3.39 1.82 6.82 4.79 -40.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5293 0.5069 0.7077 0.6937 0.6891 0.502 0.6479 -12.59%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.88 0.90 0.87 0.87 0.90 0.88 0.91 -
P/RPS 1.18 0.39 0.50 0.75 1.62 0.34 0.48 82.04%
P/EPS 18.30 32.18 8.35 11.73 22.61 5.89 8.67 64.47%
EY 5.47 3.11 11.98 8.53 4.42 16.98 11.54 -39.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.81 0.56 0.57 0.60 0.80 0.64 12.12%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 30/08/13 22/05/13 25/02/13 27/11/12 30/08/12 28/05/12 -
Price 0.86 0.88 0.94 0.86 0.94 0.93 0.92 -
P/RPS 1.16 0.38 0.54 0.74 1.70 0.36 0.49 77.53%
P/EPS 17.88 31.46 9.02 11.59 23.62 6.22 8.76 60.83%
EY 5.59 3.18 11.09 8.63 4.23 16.07 11.41 -37.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.79 0.61 0.57 0.62 0.85 0.65 9.02%

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