[HARBOUR] QoQ Cumulative Quarter Result on 31-Mar-2014 [#3]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
20-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 35.99%
YoY- 9.27%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 264,962 136,611 457,563 358,191 243,132 135,361 422,708 -26.69%
PBT 34,635 17,088 51,023 32,119 21,982 12,598 17,645 56.57%
Tax -9,493 -5,587 -14,674 -9,747 -5,799 -3,440 -11,095 -9.84%
NP 25,142 11,501 36,349 22,372 16,183 9,158 6,550 144.55%
-
NP to SH 24,165 11,235 33,415 20,729 15,243 8,752 5,093 181.56%
-
Tax Rate 27.41% 32.70% 28.76% 30.35% 26.38% 27.31% 62.88% -
Total Cost 239,820 125,110 421,214 335,819 226,949 126,203 416,158 -30.68%
-
Net Worth 251,112 242,180 231,083 218,391 212,819 211,066 202,132 15.51%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 251,112 242,180 231,083 218,391 212,819 211,066 202,132 15.51%
NOSH 181,965 182,090 181,955 181,992 181,897 181,954 182,101 -0.04%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 9.49% 8.42% 7.94% 6.25% 6.66% 6.77% 1.55% -
ROE 9.62% 4.64% 14.46% 9.49% 7.16% 4.15% 2.52% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 145.61 75.02 251.47 196.82 133.66 74.39 232.13 -26.65%
EPS 13.28 6.17 18.36 11.39 8.38 4.81 2.80 181.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.33 1.27 1.20 1.17 1.16 1.11 15.57%
Adjusted Per Share Value based on latest NOSH - 182,225
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 66.17 34.12 114.28 89.46 60.72 33.81 105.57 -26.69%
EPS 6.04 2.81 8.35 5.18 3.81 2.19 1.27 182.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6272 0.6048 0.5771 0.5454 0.5315 0.5271 0.5048 15.52%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.58 1.77 1.87 1.98 0.86 0.88 0.90 -
P/RPS 1.09 2.36 0.74 1.01 0.64 1.18 0.39 98.04%
P/EPS 11.90 28.69 10.18 17.38 10.26 18.30 32.18 -48.38%
EY 8.41 3.49 9.82 5.75 9.74 5.47 3.11 93.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.33 1.47 1.65 0.74 0.76 0.81 25.50%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 24/11/14 29/08/14 20/05/14 24/02/14 27/11/13 30/08/13 -
Price 1.55 1.64 1.83 1.78 1.77 0.86 0.88 -
P/RPS 1.06 2.19 0.73 0.90 1.32 1.16 0.38 97.78%
P/EPS 11.67 26.58 9.96 15.63 21.12 17.88 31.46 -48.27%
EY 8.57 3.76 10.04 6.40 4.73 5.59 3.18 93.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.23 1.44 1.48 1.51 0.74 0.79 26.12%

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