[HARBOUR] QoQ TTM 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- 5.58%
YoY- 13.24%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 575,873 589,460 592,739 580,643 525,196 516,726 538,131 4.60%
PBT 96,409 105,800 107,425 101,959 77,835 74,680 77,423 15.66%
Tax -26,895 -30,899 -31,641 -31,318 -23,336 -20,337 -22,265 13.35%
NP 69,514 74,901 75,784 70,641 54,499 54,343 55,158 16.59%
-
NP to SH 50,797 57,492 59,020 55,708 52,765 51,198 52,092 -1.65%
-
Tax Rate 27.90% 29.21% 29.45% 30.72% 29.98% 27.23% 28.76% -
Total Cost 506,359 514,559 516,955 510,002 470,697 462,383 482,973 3.18%
-
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 12.07% 12.71% 12.79% 12.17% 10.38% 10.52% 10.25% -
ROE 15.10% 17.09% 17.98% 18.07% 17.89% 17.58% 18.58% -
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 143.82 147.22 148.04 145.02 288.39 283.82 295.60 -38.00%
EPS 12.69 14.36 14.74 13.91 28.97 28.12 28.62 -41.70%
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 143.82 147.22 148.04 145.02 131.17 129.05 134.40 4.59%
EPS 12.69 14.36 14.74 13.91 13.18 12.79 13.01 -1.63%
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 0.57 0.64 0.62 0.88 1.02 0.86 0.90 -26.14%
P/EPS 6.46 6.55 6.24 9.13 10.15 8.64 9.30 -21.48%
EY 15.47 15.28 16.02 10.96 9.86 11.57 10.76 27.24%
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 0.60 0.56 0.70 0.74 0.97 1.10 0.74 -12.99%
P/EPS 6.82 5.78 6.99 7.76 9.70 11.13 7.65 -7.33%
EY 14.67 17.30 14.31 12.88 10.31 8.98 13.07 7.96%
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