[HARBOUR] QoQ Cumulative Quarter Result on 31-Dec-2014 [#2]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 115.09%
YoY- 58.53%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 115,206 506,963 391,114 264,962 136,611 457,563 358,191 -53.02%
PBT 14,345 76,659 53,151 34,635 17,088 51,023 32,119 -41.54%
Tax -3,659 -22,018 -15,242 -9,493 -5,587 -14,674 -9,747 -47.93%
NP 10,686 54,641 37,909 25,142 11,501 36,349 22,372 -38.86%
-
NP to SH 10,341 51,789 36,510 24,165 11,235 33,415 20,729 -37.07%
-
Tax Rate 25.51% 28.72% 28.68% 27.41% 32.70% 28.76% 30.35% -
Total Cost 104,520 452,322 353,205 239,820 125,110 421,214 335,819 -54.04%
-
Net Worth 291,295 280,304 263,905 251,112 242,180 231,083 218,391 21.14%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 291,295 280,304 263,905 251,112 242,180 231,083 218,391 21.14%
NOSH 182,059 182,016 182,003 181,965 182,090 181,955 181,992 0.02%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 9.28% 10.78% 9.69% 9.49% 8.42% 7.94% 6.25% -
ROE 3.55% 18.48% 13.83% 9.62% 4.64% 14.46% 9.49% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 63.28 278.53 214.89 145.61 75.02 251.47 196.82 -53.03%
EPS 5.68 12.93 20.06 13.28 6.17 18.36 11.39 -37.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.54 1.45 1.38 1.33 1.27 1.20 21.12%
Adjusted Per Share Value based on latest NOSH - 182,098
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 28.89 127.14 98.09 66.45 34.26 114.75 89.83 -53.02%
EPS 2.59 12.99 9.16 6.06 2.82 8.38 5.20 -37.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7305 0.703 0.6618 0.6297 0.6073 0.5795 0.5477 21.14%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 2.43 2.66 1.53 1.58 1.77 1.87 1.98 -
P/RPS 3.84 0.96 0.71 1.09 2.36 0.74 1.01 143.39%
P/EPS 42.78 9.35 7.63 11.90 28.69 10.18 17.38 82.20%
EY 2.34 10.70 13.11 8.41 3.49 9.82 5.75 -45.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.73 1.06 1.14 1.33 1.47 1.65 -5.31%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 24/11/15 24/08/15 26/05/15 27/02/15 24/11/14 29/08/14 20/05/14 -
Price 3.13 2.19 2.01 1.55 1.64 1.83 1.78 -
P/RPS 4.95 0.79 0.94 1.06 2.19 0.73 0.90 211.26%
P/EPS 55.11 7.70 10.02 11.67 26.58 9.96 15.63 131.48%
EY 1.81 12.99 9.98 8.57 3.76 10.04 6.40 -56.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 1.42 1.39 1.12 1.23 1.44 1.48 20.57%

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