[HARBOUR] QoQ TTM 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- 0.27%
YoY- -73.57%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 479,394 458,814 457,564 476,983 464,547 467,762 433,197 6.96%
PBT 63,677 55,514 51,024 24,048 20,739 20,191 17,377 137.12%
Tax -18,369 -16,821 -14,674 -13,598 -11,257 -11,523 -10,787 42.46%
NP 45,308 38,693 36,350 10,450 9,482 8,668 6,590 260.30%
-
NP to SH 42,335 35,898 33,415 7,132 7,113 6,882 5,372 294.52%
-
Tax Rate 28.85% 30.30% 28.76% 56.55% 54.28% 57.07% 62.08% -
Total Cost 434,086 420,121 421,214 466,533 455,065 459,094 426,607 1.16%
-
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 9.45% 8.43% 7.94% 2.19% 2.04% 1.85% 1.52% -
ROE 16.85% 14.82% 18.37% 3.26% 3.34% 3.26% 2.66% -
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 263.26 251.97 251.56 261.75 255.46 257.08 237.99 6.93%
EPS 23.25 19.71 18.37 3.91 3.91 3.78 2.95 294.54%
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 119.73 114.59 114.28 119.13 116.02 116.82 108.19 6.97%
EPS 10.57 8.97 8.35 1.78 1.78 1.72 1.34 294.77%
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 0.60 0.70 0.74 0.76 0.34 0.34 0.38 35.48%
P/EPS 6.80 8.98 10.18 50.59 21.99 23.27 30.50 -63.13%
EY 14.71 11.14 9.82 1.98 4.55 4.30 3.28 171.20%
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 0.59 0.65 0.73 0.68 0.69 0.33 0.37 36.37%
P/EPS 6.67 8.32 9.96 45.48 45.25 22.74 29.82 -63.05%
EY 15.00 12.02 10.04 2.20 2.21 4.40 3.35 170.92%
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