[HARBOUR] QoQ Quarter Result on 31-Mar-2016 [#3]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
24-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- 5.46%
YoY- 23.84%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 123,234 111,927 159,113 181,599 136,821 115,206 147,017 -11.05%
PBT 11,311 12,720 29,738 42,640 20,702 14,345 24,272 -39.75%
Tax -2,901 -2,917 -7,346 -13,731 -6,905 -3,659 -7,023 -44.38%
NP 8,410 9,803 22,392 28,909 13,797 10,686 17,249 -37.91%
-
NP to SH 7,801 8,813 18,895 15,288 14,496 10,341 15,583 -36.82%
-
Tax Rate 25.65% 22.93% 24.70% 32.20% 33.35% 25.51% 28.93% -
Total Cost 114,824 102,124 136,721 152,690 123,024 104,520 129,768 -7.79%
-
Net Worth 336,335 336,335 328,327 308,307 295,019 291,295 280,348 12.84%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 336,335 336,335 328,327 308,307 295,019 291,295 280,348 12.84%
NOSH 400,400 400,400 400,400 400,400 182,110 182,059 182,044 68.72%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 6.82% 8.76% 14.07% 15.92% 10.08% 9.28% 11.73% -
ROE 2.32% 2.62% 5.75% 4.96% 4.91% 3.55% 5.56% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 30.78 27.95 39.74 45.35 75.13 63.28 80.76 -47.27%
EPS 1.95 2.20 4.72 3.82 7.96 5.68 8.56 -62.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.84 0.82 0.77 1.62 1.60 1.54 -33.11%
Adjusted Per Share Value based on latest NOSH - 400,400
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 30.78 27.95 39.74 45.35 34.17 28.77 36.72 -11.05%
EPS 1.95 2.20 4.72 3.82 3.62 2.58 3.89 -36.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.84 0.82 0.77 0.7368 0.7275 0.7002 12.84%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.82 0.94 0.92 1.27 2.94 2.43 2.66 -
P/RPS 2.66 3.36 2.32 2.80 3.91 3.84 3.29 -13.15%
P/EPS 42.09 42.71 19.50 33.26 36.93 42.78 31.07 22.31%
EY 2.38 2.34 5.13 3.01 2.71 2.34 3.22 -18.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.12 1.12 1.65 1.81 1.52 1.73 -31.41%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 21/02/17 22/11/16 29/08/16 24/05/16 23/02/16 24/11/15 24/08/15 -
Price 0.865 0.83 1.03 1.08 2.81 3.13 2.19 -
P/RPS 2.81 2.97 2.59 2.38 3.74 4.95 2.71 2.43%
P/EPS 44.40 37.71 21.83 28.29 35.30 55.11 25.58 44.18%
EY 2.25 2.65 4.58 3.54 2.83 1.81 3.91 -30.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.99 1.26 1.40 1.73 1.96 1.42 -19.19%

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