[HARBOUR] QoQ Quarter Result on 31-Dec-2015 [#2]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 40.18%
YoY- 12.12%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 111,927 159,113 181,599 136,821 115,206 147,017 126,152 -7.64%
PBT 12,720 29,738 42,640 20,702 14,345 24,272 18,516 -22.09%
Tax -2,917 -7,346 -13,731 -6,905 -3,659 -7,023 -5,749 -36.30%
NP 9,803 22,392 28,909 13,797 10,686 17,249 12,767 -16.10%
-
NP to SH 8,813 18,895 15,288 14,496 10,341 15,583 12,345 -20.07%
-
Tax Rate 22.93% 24.70% 32.20% 33.35% 25.51% 28.93% 31.05% -
Total Cost 102,124 136,721 152,690 123,024 104,520 129,768 113,385 -6.71%
-
Net Worth 336,335 328,327 308,307 295,019 291,295 280,348 264,015 17.46%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 336,335 328,327 308,307 295,019 291,295 280,348 264,015 17.46%
NOSH 400,400 400,400 400,400 182,110 182,059 182,044 182,079 68.86%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 8.76% 14.07% 15.92% 10.08% 9.28% 11.73% 10.12% -
ROE 2.62% 5.75% 4.96% 4.91% 3.55% 5.56% 4.68% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 27.95 39.74 45.35 75.13 63.28 80.76 69.28 -45.31%
EPS 2.20 4.72 3.82 7.96 5.68 8.56 6.78 -52.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.82 0.77 1.62 1.60 1.54 1.45 -30.43%
Adjusted Per Share Value based on latest NOSH - 182,110
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 28.07 39.90 45.54 34.31 28.89 36.87 31.64 -7.65%
EPS 2.21 4.74 3.83 3.64 2.59 3.91 3.10 -20.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8435 0.8234 0.7732 0.7399 0.7305 0.7031 0.6621 17.46%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.94 0.92 1.27 2.94 2.43 2.66 1.53 -
P/RPS 3.36 2.32 2.80 3.91 3.84 3.29 2.21 32.11%
P/EPS 42.71 19.50 33.26 36.93 42.78 31.07 22.57 52.81%
EY 2.34 5.13 3.01 2.71 2.34 3.22 4.43 -34.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.12 1.65 1.81 1.52 1.73 1.06 3.72%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 22/11/16 29/08/16 24/05/16 23/02/16 24/11/15 24/08/15 26/05/15 -
Price 0.83 1.03 1.08 2.81 3.13 2.19 2.01 -
P/RPS 2.97 2.59 2.38 3.74 4.95 2.71 2.90 1.59%
P/EPS 37.71 21.83 28.29 35.30 55.11 25.58 29.65 17.33%
EY 2.65 4.58 3.54 2.83 1.81 3.91 3.37 -14.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.26 1.40 1.73 1.96 1.42 1.39 -20.19%

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