[HARBOUR] QoQ Quarter Result on 30-Jun-2014 [#4]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 131.29%
YoY- 193.3%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 126,152 128,351 136,611 99,372 115,060 107,771 135,361 -4.59%
PBT 18,516 17,547 17,088 18,904 10,138 9,384 12,598 29.30%
Tax -5,749 -3,906 -5,587 -4,927 -3,949 -2,358 -3,440 40.87%
NP 12,767 13,641 11,501 13,977 6,189 7,026 9,158 24.81%
-
NP to SH 12,345 12,929 11,235 12,686 5,485 6,492 8,752 25.79%
-
Tax Rate 31.05% 22.26% 32.70% 26.06% 38.95% 25.13% 27.31% -
Total Cost 113,385 114,710 125,110 85,395 108,871 100,745 126,203 -6.89%
-
Net Worth 264,015 251,296 242,180 181,890 218,671 212,763 211,066 16.10%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 264,015 251,296 242,180 181,890 218,671 212,763 211,066 16.10%
NOSH 182,079 182,098 182,090 181,890 182,225 181,848 181,954 0.04%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 10.12% 10.63% 8.42% 14.07% 5.38% 6.52% 6.77% -
ROE 4.68% 5.14% 4.64% 6.97% 2.51% 3.05% 4.15% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 69.28 70.48 75.02 54.63 63.14 59.26 74.39 -4.63%
EPS 6.78 7.10 6.17 6.97 3.01 3.57 4.81 25.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.38 1.33 1.00 1.20 1.17 1.16 16.05%
Adjusted Per Share Value based on latest NOSH - 181,890
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 31.64 32.19 34.26 24.92 28.86 27.03 33.95 -4.59%
EPS 3.10 3.24 2.82 3.18 1.38 1.63 2.19 26.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6621 0.6302 0.6073 0.4562 0.5484 0.5336 0.5293 16.11%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.53 1.58 1.77 1.87 1.98 0.86 0.88 -
P/RPS 2.21 2.24 2.36 3.42 3.14 1.45 1.18 51.99%
P/EPS 22.57 22.25 28.69 26.81 65.78 24.09 18.30 15.02%
EY 4.43 4.49 3.49 3.73 1.52 4.15 5.47 -13.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.14 1.33 1.87 1.65 0.74 0.76 24.85%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 26/05/15 27/02/15 24/11/14 29/08/14 20/05/14 24/02/14 27/11/13 -
Price 2.01 1.55 1.64 1.83 1.78 1.77 0.86 -
P/RPS 2.90 2.20 2.19 3.35 2.82 2.99 1.16 84.30%
P/EPS 29.65 21.83 26.58 26.24 59.14 49.58 17.88 40.14%
EY 3.37 4.58 3.76 3.81 1.69 2.02 5.59 -28.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.12 1.23 1.83 1.48 1.51 0.74 52.29%

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