[HARBOUR] QoQ TTM Result on 30-Jun-2016 [#4]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Jun-2016 [#4]
Profit Trend
QoQ- 5.95%
YoY- 13.3%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 544,956 575,873 589,460 592,739 580,643 525,196 516,726 3.60%
PBT 56,875 96,409 105,800 107,425 101,959 77,835 74,680 -16.59%
Tax -15,486 -26,895 -30,899 -31,641 -31,318 -23,336 -20,337 -16.59%
NP 41,389 69,514 74,901 75,784 70,641 54,499 54,343 -16.58%
-
NP to SH 36,052 50,797 57,492 59,020 55,708 52,765 51,198 -20.83%
-
Tax Rate 27.23% 27.90% 29.21% 29.45% 30.72% 29.98% 27.23% -
Total Cost 503,567 506,359 514,559 516,955 510,002 470,697 462,383 5.84%
-
Net Worth 336,335 336,335 336,335 328,327 308,307 295,019 291,295 10.04%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 336,335 336,335 336,335 328,327 308,307 295,019 291,295 10.04%
NOSH 400,400 400,400 400,400 400,400 400,400 182,110 182,059 69.03%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 7.59% 12.07% 12.71% 12.79% 12.17% 10.38% 10.52% -
ROE 10.72% 15.10% 17.09% 17.98% 18.07% 17.89% 17.58% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 136.10 143.82 147.22 148.04 145.02 288.39 283.82 -38.70%
EPS 9.00 12.69 14.36 14.74 13.91 28.97 28.12 -53.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.84 0.84 0.82 0.77 1.62 1.60 -34.89%
Adjusted Per Share Value based on latest NOSH - 400,400
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 136.10 143.82 147.22 148.04 145.02 131.17 129.05 3.60%
EPS 9.00 12.69 14.36 14.74 13.91 13.18 12.79 -20.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.84 0.84 0.82 0.77 0.7368 0.7275 10.05%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.815 0.82 0.94 0.92 1.27 2.94 2.43 -
P/RPS 0.60 0.57 0.64 0.62 0.88 1.02 0.86 -21.32%
P/EPS 9.05 6.46 6.55 6.24 9.13 10.15 8.64 3.13%
EY 11.05 15.47 15.28 16.02 10.96 9.86 11.57 -3.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.98 1.12 1.12 1.65 1.81 1.52 -25.85%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 24/05/17 21/02/17 22/11/16 29/08/16 24/05/16 23/02/16 24/11/15 -
Price 0.87 0.865 0.83 1.03 1.08 2.81 3.13 -
P/RPS 0.64 0.60 0.56 0.70 0.74 0.97 1.10 -30.28%
P/EPS 9.66 6.82 5.78 6.99 7.76 9.70 11.13 -9.00%
EY 10.35 14.67 17.30 14.31 12.88 10.31 8.98 9.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.03 0.99 1.26 1.40 1.73 1.96 -34.43%

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