[HARBOUR] QoQ Cumulative Quarter Result on 31-Dec-2015 [#2]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 140.18%
YoY- 2.78%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 111,927 590,764 433,626 252,027 115,206 506,963 391,114 -56.47%
PBT 12,720 101,960 77,687 35,047 14,345 76,659 53,151 -61.35%
Tax -2,917 -30,102 -24,295 -10,564 -3,659 -22,018 -15,242 -66.69%
NP 9,803 71,858 53,392 24,483 10,686 54,641 37,909 -59.31%
-
NP to SH 8,813 56,198 40,125 24,837 10,341 51,789 36,510 -61.13%
-
Tax Rate 22.93% 29.52% 31.27% 30.14% 25.51% 28.72% 28.68% -
Total Cost 102,124 518,906 380,234 227,544 104,520 452,322 353,205 -56.17%
-
Net Worth 336,335 328,333 308,307 294,768 291,295 280,304 263,905 17.49%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 336,335 328,333 308,307 294,768 291,295 280,304 263,905 17.49%
NOSH 400,400 400,407 400,400 181,956 182,059 182,016 182,003 68.90%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 8.76% 12.16% 12.31% 9.71% 9.28% 10.78% 9.69% -
ROE 2.62% 17.12% 13.01% 8.43% 3.55% 18.48% 13.83% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 27.95 147.54 108.30 138.51 63.28 278.53 214.89 -74.23%
EPS 2.20 14.04 10.02 13.65 5.68 12.93 20.06 -76.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.82 0.77 1.62 1.60 1.54 1.45 -30.43%
Adjusted Per Share Value based on latest NOSH - 182,110
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 28.07 148.15 108.75 63.20 28.89 127.14 98.09 -56.47%
EPS 2.21 14.09 10.06 6.23 2.59 12.99 9.16 -61.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8435 0.8234 0.7732 0.7392 0.7305 0.703 0.6618 17.50%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.94 0.92 1.27 2.94 2.43 2.66 1.53 -
P/RPS 3.36 0.62 1.17 2.12 3.84 0.96 0.71 181.07%
P/EPS 42.71 6.55 12.67 21.54 42.78 9.35 7.63 214.27%
EY 2.34 15.26 7.89 4.64 2.34 10.70 13.11 -68.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.12 1.65 1.81 1.52 1.73 1.06 3.72%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 22/11/16 29/08/16 24/05/16 23/02/16 24/11/15 24/08/15 26/05/15 -
Price 0.83 1.03 1.08 2.81 3.13 2.19 2.01 -
P/RPS 2.97 0.70 1.00 2.03 4.95 0.79 0.94 114.86%
P/EPS 37.71 7.34 10.78 20.59 55.11 7.70 10.02 141.36%
EY 2.65 13.63 9.28 4.86 1.81 12.99 9.98 -58.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.26 1.40 1.73 1.96 1.42 1.39 -20.19%

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