[HARBOUR] QoQ Quarter Result on 30-Sep-2014 [#1]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- -11.44%
YoY- 28.37%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 147,017 126,152 128,351 136,611 99,372 115,060 107,771 23.07%
PBT 24,272 18,516 17,547 17,088 18,904 10,138 9,384 88.75%
Tax -7,023 -5,749 -3,906 -5,587 -4,927 -3,949 -2,358 107.42%
NP 17,249 12,767 13,641 11,501 13,977 6,189 7,026 82.28%
-
NP to SH 15,583 12,345 12,929 11,235 12,686 5,485 6,492 79.56%
-
Tax Rate 28.93% 31.05% 22.26% 32.70% 26.06% 38.95% 25.13% -
Total Cost 129,768 113,385 114,710 125,110 85,395 108,871 100,745 18.43%
-
Net Worth 280,348 264,015 251,296 242,180 181,890 218,671 212,763 20.25%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 280,348 264,015 251,296 242,180 181,890 218,671 212,763 20.25%
NOSH 182,044 182,079 182,098 182,090 181,890 182,225 181,848 0.07%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 11.73% 10.12% 10.63% 8.42% 14.07% 5.38% 6.52% -
ROE 5.56% 4.68% 5.14% 4.64% 6.97% 2.51% 3.05% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 80.76 69.28 70.48 75.02 54.63 63.14 59.26 22.98%
EPS 8.56 6.78 7.10 6.17 6.97 3.01 3.57 79.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.45 1.38 1.33 1.00 1.20 1.17 20.16%
Adjusted Per Share Value based on latest NOSH - 182,090
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 36.72 31.51 32.06 34.12 24.82 28.74 26.92 23.06%
EPS 3.89 3.08 3.23 2.81 3.17 1.37 1.62 79.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7002 0.6594 0.6276 0.6048 0.4543 0.5461 0.5314 20.25%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.66 1.53 1.58 1.77 1.87 1.98 0.86 -
P/RPS 3.29 2.21 2.24 2.36 3.42 3.14 1.45 72.92%
P/EPS 31.07 22.57 22.25 28.69 26.81 65.78 24.09 18.54%
EY 3.22 4.43 4.49 3.49 3.73 1.52 4.15 -15.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.06 1.14 1.33 1.87 1.65 0.74 76.42%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 26/05/15 27/02/15 24/11/14 29/08/14 20/05/14 24/02/14 -
Price 2.19 2.01 1.55 1.64 1.83 1.78 1.77 -
P/RPS 2.71 2.90 2.20 2.19 3.35 2.82 2.99 -6.36%
P/EPS 25.58 29.65 21.83 26.58 26.24 59.14 49.58 -35.75%
EY 3.91 3.37 4.58 3.76 3.81 1.69 2.02 55.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.39 1.12 1.23 1.83 1.48 1.51 -4.02%

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