[HARBOUR] YoY Annualized Quarter Result on 31-Mar-2012 [#3]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -9.13%
YoY- 81.01%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 521,485 477,588 419,208 458,678 336,410 316,100 342,740 7.24%
PBT 70,868 42,825 33,930 34,482 19,717 32,213 33,492 13.29%
Tax -20,322 -12,996 -9,248 -9,530 -6,194 -8,164 -8,645 15.30%
NP 50,545 29,829 24,682 24,952 13,522 24,049 24,846 12.55%
-
NP to SH 48,680 27,638 25,293 25,472 14,072 24,114 26,002 11.01%
-
Tax Rate 28.68% 30.35% 27.26% 27.64% 31.41% 25.34% 25.81% -
Total Cost 470,940 447,758 394,525 433,726 322,888 292,050 317,893 6.76%
-
Net Worth 263,905 218,391 282,183 258,358 242,014 236,537 216,486 3.35%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 263,905 218,391 282,183 258,358 242,014 236,537 216,486 3.35%
NOSH 182,003 181,992 182,053 181,942 181,965 181,951 181,921 0.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 9.69% 6.25% 5.89% 5.44% 4.02% 7.61% 7.25% -
ROE 18.45% 12.66% 8.96% 9.86% 5.81% 10.19% 12.01% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 286.52 262.42 230.27 252.10 184.88 173.73 188.40 7.23%
EPS 26.75 15.19 13.89 14.00 7.73 13.25 14.29 11.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.20 1.55 1.42 1.33 1.30 1.19 3.34%
Adjusted Per Share Value based on latest NOSH - 181,750
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 130.24 119.28 104.70 114.56 84.02 78.95 85.60 7.24%
EPS 12.16 6.90 6.32 6.36 3.51 6.02 6.49 11.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6591 0.5454 0.7048 0.6453 0.6044 0.5908 0.5407 3.35%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.53 1.98 0.87 0.91 1.02 0.78 0.58 -
P/RPS 0.53 0.75 0.38 0.36 0.55 0.45 0.31 9.34%
P/EPS 5.72 13.04 6.26 6.50 13.19 5.89 4.06 5.87%
EY 17.48 7.67 15.97 15.38 7.58 16.99 24.64 -5.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.65 0.56 0.64 0.77 0.60 0.49 13.71%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 26/05/15 20/05/14 22/05/13 28/05/12 30/05/11 24/05/10 21/05/09 -
Price 2.01 1.78 0.94 0.92 0.99 0.78 0.77 -
P/RPS 0.70 0.68 0.41 0.36 0.54 0.45 0.41 9.32%
P/EPS 7.51 11.72 6.77 6.57 12.80 5.89 5.39 5.68%
EY 13.31 8.53 14.78 15.22 7.81 16.99 18.56 -5.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.48 0.61 0.65 0.74 0.60 0.65 13.49%

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