[HARBOUR] QoQ Quarter Result on 30-Sep-2013 [#1]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 164.37%
YoY- 20.85%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 99,372 115,060 107,771 135,361 118,791 102,624 110,986 -7.12%
PBT 18,904 10,138 9,384 12,598 -8,072 6,829 8,836 66.26%
Tax -4,927 -3,949 -2,358 -3,440 -3,851 -1,608 -2,624 52.37%
NP 13,977 6,189 7,026 9,158 -11,923 5,221 6,212 71.96%
-
NP to SH 12,686 5,485 6,492 8,752 -13,597 5,466 6,261 60.33%
-
Tax Rate 26.06% 38.95% 25.13% 27.31% - 23.55% 29.70% -
Total Cost 85,395 108,871 100,745 126,203 130,714 97,403 104,774 -12.77%
-
Net Worth 181,890 218,671 212,763 211,066 202,043 282,409 276,648 -24.44%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 181,890 218,671 212,763 211,066 202,043 282,409 276,648 -24.44%
NOSH 181,890 182,225 181,848 181,954 182,021 182,200 182,005 -0.04%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 14.07% 5.38% 6.52% 6.77% -10.04% 5.09% 5.60% -
ROE 6.97% 2.51% 3.05% 4.15% -6.73% 1.94% 2.26% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 54.63 63.14 59.26 74.39 65.26 56.32 60.98 -7.08%
EPS 6.97 3.01 3.57 4.81 -7.47 3.00 3.44 60.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.20 1.17 1.16 1.11 1.55 1.52 -24.41%
Adjusted Per Share Value based on latest NOSH - 181,954
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 24.92 28.86 27.03 33.95 29.79 25.74 27.83 -7.11%
EPS 3.18 1.38 1.63 2.19 -3.41 1.37 1.57 60.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4562 0.5484 0.5336 0.5293 0.5067 0.7082 0.6938 -24.44%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.87 1.98 0.86 0.88 0.90 0.87 0.87 -
P/RPS 3.42 3.14 1.45 1.18 1.38 1.54 1.43 79.12%
P/EPS 26.81 65.78 24.09 18.30 -12.05 29.00 25.29 3.97%
EY 3.73 1.52 4.15 5.47 -8.30 3.45 3.95 -3.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 1.65 0.74 0.76 0.81 0.56 0.57 121.27%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 20/05/14 24/02/14 27/11/13 30/08/13 22/05/13 25/02/13 -
Price 1.83 1.78 1.77 0.86 0.88 0.94 0.86 -
P/RPS 3.35 2.82 2.99 1.16 1.35 1.67 1.41 78.33%
P/EPS 26.24 59.14 49.58 17.88 -11.78 31.33 25.00 3.28%
EY 3.81 1.69 2.02 5.59 -8.49 3.19 4.00 -3.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.48 1.51 0.74 0.79 0.61 0.57 118.09%

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