[HARBOUR] QoQ TTM Result on 31-Dec-2016 [#2]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
21-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- -11.65%
YoY- -3.73%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 553,952 521,462 544,956 575,873 589,460 592,739 580,643 -3.08%
PBT 48,336 45,584 56,875 96,409 105,800 107,425 101,959 -39.17%
Tax -16,582 -15,392 -15,486 -26,895 -30,899 -31,641 -31,318 -34.52%
NP 31,754 30,192 41,389 69,514 74,901 75,784 70,641 -41.29%
-
NP to SH 27,534 26,821 36,052 50,797 57,492 59,020 55,708 -37.46%
-
Tax Rate 34.31% 33.77% 27.23% 27.90% 29.21% 29.45% 30.72% -
Total Cost 522,198 491,270 503,567 506,359 514,559 516,955 510,002 1.58%
-
Net Worth 356,355 344,344 336,335 336,335 336,335 328,327 308,307 10.12%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 356,355 344,344 336,335 336,335 336,335 328,327 308,307 10.12%
NOSH 400,400 400,400 400,400 400,400 400,400 400,400 400,400 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 5.73% 5.79% 7.59% 12.07% 12.71% 12.79% 12.17% -
ROE 7.73% 7.79% 10.72% 15.10% 17.09% 17.98% 18.07% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 138.35 130.24 136.10 143.82 147.22 148.04 145.02 -3.08%
EPS 6.88 6.70 9.00 12.69 14.36 14.74 13.91 -37.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.86 0.84 0.84 0.84 0.82 0.77 10.12%
Adjusted Per Share Value based on latest NOSH - 400,400
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 138.92 130.77 136.67 144.42 147.83 148.65 145.62 -3.08%
EPS 6.91 6.73 9.04 12.74 14.42 14.80 13.97 -37.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8937 0.8636 0.8435 0.8435 0.8435 0.8234 0.7732 10.12%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.685 0.70 0.815 0.82 0.94 0.92 1.27 -
P/RPS 0.50 0.54 0.60 0.57 0.64 0.62 0.88 -31.37%
P/EPS 9.96 10.45 9.05 6.46 6.55 6.24 9.13 5.96%
EY 10.04 9.57 11.05 15.47 15.28 16.02 10.96 -5.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.81 0.97 0.98 1.12 1.12 1.65 -39.80%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 21/11/17 28/08/17 24/05/17 21/02/17 22/11/16 29/08/16 24/05/16 -
Price 0.745 0.71 0.87 0.865 0.83 1.03 1.08 -
P/RPS 0.54 0.55 0.64 0.60 0.56 0.70 0.74 -18.93%
P/EPS 10.83 10.60 9.66 6.82 5.78 6.99 7.76 24.85%
EY 9.23 9.43 10.35 14.67 17.30 14.31 12.88 -19.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.83 1.04 1.03 0.99 1.26 1.40 -28.84%

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