[HARBOUR] QoQ Quarter Result on 30-Jun-2012 [#4]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 57.59%
YoY- 203.44%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 102,624 110,986 100,796 128,953 133,476 105,417 105,115 -1.58%
PBT 6,829 8,836 9,784 9,532 5,500 10,365 9,996 -22.41%
Tax -1,608 -2,624 -2,704 -2,365 -1,701 -2,797 -2,650 -28.30%
NP 5,221 6,212 7,080 7,167 3,799 7,568 7,346 -20.34%
-
NP to SH 5,466 6,261 7,242 8,020 5,089 7,038 6,977 -15.00%
-
Tax Rate 23.55% 29.70% 27.64% 24.81% 30.93% 26.99% 26.51% -
Total Cost 97,403 104,774 93,716 121,786 129,677 97,849 97,769 -0.24%
-
Net Worth 282,409 276,648 274,759 267,626 258,084 254,604 251,390 8.05%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 282,409 276,648 274,759 267,626 258,084 254,604 251,390 8.05%
NOSH 182,200 182,005 181,959 182,058 181,750 181,860 182,167 0.01%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 5.09% 5.60% 7.02% 5.56% 2.85% 7.18% 6.99% -
ROE 1.94% 2.26% 2.64% 3.00% 1.97% 2.76% 2.78% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 56.32 60.98 55.39 70.83 73.44 57.97 57.70 -1.59%
EPS 3.00 3.44 3.98 4.41 2.80 3.87 3.83 -15.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.52 1.51 1.47 1.42 1.40 1.38 8.04%
Adjusted Per Share Value based on latest NOSH - 182,058
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 25.63 27.72 25.17 32.21 33.34 26.33 26.25 -1.57%
EPS 1.37 1.56 1.81 2.00 1.27 1.76 1.74 -14.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7053 0.6909 0.6862 0.6684 0.6446 0.6359 0.6278 8.06%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.87 0.87 0.90 0.88 0.91 0.90 0.90 -
P/RPS 1.54 1.43 1.62 1.24 1.24 1.55 1.56 -0.85%
P/EPS 29.00 25.29 22.61 19.98 32.50 23.26 23.50 15.03%
EY 3.45 3.95 4.42 5.01 3.08 4.30 4.26 -13.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.57 0.60 0.60 0.64 0.64 0.65 -9.44%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 22/05/13 25/02/13 27/11/12 30/08/12 28/05/12 27/02/12 29/11/11 -
Price 0.94 0.86 0.94 0.93 0.92 0.93 0.89 -
P/RPS 1.67 1.41 1.70 1.31 1.25 1.60 1.54 5.54%
P/EPS 31.33 25.00 23.62 21.11 32.86 24.03 23.24 22.01%
EY 3.19 4.00 4.23 4.74 3.04 4.16 4.30 -18.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.57 0.62 0.63 0.65 0.66 0.64 -3.14%

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