[HARBOUR] QoQ Quarter Result on 31-Mar-2014 [#3]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
20-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- -15.51%
YoY- 0.35%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 128,351 136,611 99,372 115,060 107,771 135,361 118,791 5.28%
PBT 17,547 17,088 18,904 10,138 9,384 12,598 -8,072 -
Tax -3,906 -5,587 -4,927 -3,949 -2,358 -3,440 -3,851 0.94%
NP 13,641 11,501 13,977 6,189 7,026 9,158 -11,923 -
-
NP to SH 12,929 11,235 12,686 5,485 6,492 8,752 -13,597 -
-
Tax Rate 22.26% 32.70% 26.06% 38.95% 25.13% 27.31% - -
Total Cost 114,710 125,110 85,395 108,871 100,745 126,203 130,714 -8.31%
-
Net Worth 251,296 242,180 181,890 218,671 212,763 211,066 202,043 15.60%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 251,296 242,180 181,890 218,671 212,763 211,066 202,043 15.60%
NOSH 182,098 182,090 181,890 182,225 181,848 181,954 182,021 0.02%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 10.63% 8.42% 14.07% 5.38% 6.52% 6.77% -10.04% -
ROE 5.14% 4.64% 6.97% 2.51% 3.05% 4.15% -6.73% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 70.48 75.02 54.63 63.14 59.26 74.39 65.26 5.24%
EPS 7.10 6.17 6.97 3.01 3.57 4.81 -7.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.33 1.00 1.20 1.17 1.16 1.11 15.57%
Adjusted Per Share Value based on latest NOSH - 182,225
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 32.06 34.12 24.82 28.74 26.92 33.81 29.67 5.28%
EPS 3.23 2.81 3.17 1.37 1.62 2.19 -3.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6276 0.6048 0.4543 0.5461 0.5314 0.5271 0.5046 15.60%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.58 1.77 1.87 1.98 0.86 0.88 0.90 -
P/RPS 2.24 2.36 3.42 3.14 1.45 1.18 1.38 37.99%
P/EPS 22.25 28.69 26.81 65.78 24.09 18.30 -12.05 -
EY 4.49 3.49 3.73 1.52 4.15 5.47 -8.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.33 1.87 1.65 0.74 0.76 0.81 25.50%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 24/11/14 29/08/14 20/05/14 24/02/14 27/11/13 30/08/13 -
Price 1.55 1.64 1.83 1.78 1.77 0.86 0.88 -
P/RPS 2.20 2.19 3.35 2.82 2.99 1.16 1.35 38.35%
P/EPS 21.83 26.58 26.24 59.14 49.58 17.88 -11.78 -
EY 4.58 3.76 3.81 1.69 2.02 5.59 -8.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.23 1.83 1.48 1.51 0.74 0.79 26.12%

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