[HARBOUR] QoQ Cumulative Quarter Result on 31-Dec-2016 [#2]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
21-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 88.52%
YoY- -33.11%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 144,417 521,462 385,842 235,161 111,927 590,764 433,626 -51.92%
PBT 15,472 45,584 27,135 24,031 12,720 101,960 77,687 -65.86%
Tax -4,107 -15,391 -8,139 -5,818 -2,917 -30,102 -24,295 -69.39%
NP 11,365 30,193 18,996 18,213 9,803 71,858 53,392 -64.31%
-
NP to SH 9,526 26,822 17,155 16,614 8,813 56,198 40,125 -61.62%
-
Tax Rate 26.54% 33.76% 29.99% 24.21% 22.93% 29.52% 31.27% -
Total Cost 133,052 491,269 366,846 216,948 102,124 518,906 380,234 -50.31%
-
Net Worth 356,355 344,344 336,335 336,335 336,335 328,333 308,307 10.12%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 356,355 344,344 336,335 336,335 336,335 328,333 308,307 10.12%
NOSH 400,400 400,400 400,400 400,400 400,400 400,407 400,400 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 7.87% 5.79% 4.92% 7.74% 8.76% 12.16% 12.31% -
ROE 2.67% 7.79% 5.10% 4.94% 2.62% 17.12% 13.01% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 36.07 130.24 96.36 58.73 27.95 147.54 108.30 -51.91%
EPS 2.38 6.70 4.28 4.15 2.20 14.04 10.02 -61.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.86 0.84 0.84 0.84 0.82 0.77 10.12%
Adjusted Per Share Value based on latest NOSH - 400,400
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 36.07 130.24 96.36 58.73 27.95 147.54 108.30 -51.91%
EPS 2.38 6.70 4.28 4.15 2.20 14.04 10.02 -61.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.86 0.84 0.84 0.84 0.82 0.77 10.12%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.685 0.70 0.815 0.82 0.94 0.92 1.27 -
P/RPS 1.90 0.54 0.85 1.40 3.36 0.62 1.17 38.11%
P/EPS 28.79 10.45 19.02 19.76 42.71 6.55 12.67 72.75%
EY 3.47 9.57 5.26 5.06 2.34 15.26 7.89 -42.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.81 0.97 0.98 1.12 1.12 1.65 -39.80%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 21/11/17 28/08/17 24/05/17 21/02/17 22/11/16 29/08/16 24/05/16 -
Price 0.68 0.71 0.87 0.865 0.83 1.03 1.08 -
P/RPS 1.89 0.55 0.90 1.47 2.97 0.70 1.00 52.80%
P/EPS 28.58 10.60 20.31 20.85 37.71 7.34 10.78 91.44%
EY 3.50 9.43 4.92 4.80 2.65 13.63 9.28 -47.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.83 1.04 1.03 0.99 1.26 1.40 -33.42%

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