[HARBOUR] QoQ TTM Result on 31-Dec-2013 [#2]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 3.36%
YoY- -73.27%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 458,814 457,564 476,983 464,547 467,762 433,197 443,359 2.30%
PBT 55,514 51,024 24,048 20,739 20,191 17,377 34,981 36.01%
Tax -16,821 -14,674 -13,598 -11,257 -11,523 -10,787 -9,301 48.38%
NP 38,693 36,350 10,450 9,482 8,668 6,590 25,680 31.39%
-
NP to SH 35,898 33,415 7,132 7,113 6,882 5,372 26,989 20.92%
-
Tax Rate 30.30% 28.76% 56.55% 54.28% 57.07% 62.08% 26.59% -
Total Cost 420,121 421,214 466,533 455,065 459,094 426,607 417,679 0.38%
-
Net Worth 242,180 181,890 218,671 212,763 211,066 202,043 282,409 -9.72%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 242,180 181,890 218,671 212,763 211,066 202,043 282,409 -9.72%
NOSH 182,090 181,890 182,225 181,848 181,954 182,021 182,200 -0.04%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 8.43% 7.94% 2.19% 2.04% 1.85% 1.52% 5.79% -
ROE 14.82% 18.37% 3.26% 3.34% 3.26% 2.66% 9.56% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 251.97 251.56 261.75 255.46 257.08 237.99 243.34 2.34%
EPS 19.71 18.37 3.91 3.91 3.78 2.95 14.81 20.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.00 1.20 1.17 1.16 1.11 1.55 -9.69%
Adjusted Per Share Value based on latest NOSH - 181,848
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 115.06 114.75 119.62 116.50 117.31 108.64 111.19 2.30%
EPS 9.00 8.38 1.79 1.78 1.73 1.35 6.77 20.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6073 0.4562 0.5484 0.5336 0.5293 0.5067 0.7082 -9.73%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.77 1.87 1.98 0.86 0.88 0.90 0.87 -
P/RPS 0.70 0.74 0.76 0.34 0.34 0.38 0.36 55.72%
P/EPS 8.98 10.18 50.59 21.99 23.27 30.50 5.87 32.73%
EY 11.14 9.82 1.98 4.55 4.30 3.28 17.03 -24.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.87 1.65 0.74 0.76 0.81 0.56 77.91%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 29/08/14 20/05/14 24/02/14 27/11/13 30/08/13 22/05/13 -
Price 1.64 1.83 1.78 1.77 0.86 0.88 0.94 -
P/RPS 0.65 0.73 0.68 0.69 0.33 0.37 0.39 40.52%
P/EPS 8.32 9.96 45.48 45.25 22.74 29.82 6.35 19.71%
EY 12.02 10.04 2.20 2.21 4.40 3.35 15.76 -16.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.83 1.48 1.51 0.74 0.79 0.61 59.53%

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