[HARBOUR] QoQ Quarter Result on 30-Sep-2012 [#1]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -9.7%
YoY- 3.8%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 118,791 102,624 110,986 100,796 128,953 133,476 105,417 8.29%
PBT -8,072 6,829 8,836 9,784 9,532 5,500 10,365 -
Tax -3,851 -1,608 -2,624 -2,704 -2,365 -1,701 -2,797 23.78%
NP -11,923 5,221 6,212 7,080 7,167 3,799 7,568 -
-
NP to SH -13,597 5,466 6,261 7,242 8,020 5,089 7,038 -
-
Tax Rate - 23.55% 29.70% 27.64% 24.81% 30.93% 26.99% -
Total Cost 130,714 97,403 104,774 93,716 121,786 129,677 97,849 21.31%
-
Net Worth 202,043 282,409 276,648 274,759 267,626 258,084 254,604 -14.29%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 202,043 282,409 276,648 274,759 267,626 258,084 254,604 -14.29%
NOSH 182,021 182,200 182,005 181,959 182,058 181,750 181,860 0.05%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -10.04% 5.09% 5.60% 7.02% 5.56% 2.85% 7.18% -
ROE -6.73% 1.94% 2.26% 2.64% 3.00% 1.97% 2.76% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 65.26 56.32 60.98 55.39 70.83 73.44 57.97 8.22%
EPS -7.47 3.00 3.44 3.98 4.41 2.80 3.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.55 1.52 1.51 1.47 1.42 1.40 -14.34%
Adjusted Per Share Value based on latest NOSH - 181,959
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 29.67 25.63 27.72 25.17 32.21 33.34 26.33 8.29%
EPS -3.40 1.37 1.56 1.81 2.00 1.27 1.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5046 0.7053 0.6909 0.6862 0.6684 0.6446 0.6359 -14.30%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.90 0.87 0.87 0.90 0.88 0.91 0.90 -
P/RPS 1.38 1.54 1.43 1.62 1.24 1.24 1.55 -7.45%
P/EPS -12.05 29.00 25.29 22.61 19.98 32.50 23.26 -
EY -8.30 3.45 3.95 4.42 5.01 3.08 4.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.56 0.57 0.60 0.60 0.64 0.64 17.02%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 22/05/13 25/02/13 27/11/12 30/08/12 28/05/12 27/02/12 -
Price 0.88 0.94 0.86 0.94 0.93 0.92 0.93 -
P/RPS 1.35 1.67 1.41 1.70 1.31 1.25 1.60 -10.71%
P/EPS -11.78 31.33 25.00 23.62 21.11 32.86 24.03 -
EY -8.49 3.19 4.00 4.23 4.74 3.04 4.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.61 0.57 0.62 0.63 0.65 0.66 12.74%

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