[HARBOUR] YoY Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -6.34%
YoY- -0.7%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 578,168 521,485 477,588 419,208 458,678 336,410 316,100 10.57%
PBT 103,582 70,868 42,825 33,930 34,482 19,717 32,213 21.46%
Tax -32,393 -20,322 -12,996 -9,248 -9,530 -6,194 -8,164 25.79%
NP 71,189 50,545 29,829 24,682 24,952 13,522 24,049 19.80%
-
NP to SH 53,500 48,680 27,638 25,293 25,472 14,072 24,114 14.19%
-
Tax Rate 31.27% 28.68% 30.35% 27.26% 27.64% 31.41% 25.34% -
Total Cost 506,978 470,940 447,758 394,525 433,726 322,888 292,050 9.61%
-
Net Worth 308,307 263,905 218,391 282,183 258,358 242,014 236,537 4.51%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 308,307 263,905 218,391 282,183 258,358 242,014 236,537 4.51%
NOSH 400,400 182,003 181,992 182,053 181,942 181,965 181,951 14.03%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 12.31% 9.69% 6.25% 5.89% 5.44% 4.02% 7.61% -
ROE 17.35% 18.45% 12.66% 8.96% 9.86% 5.81% 10.19% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 144.40 286.52 262.42 230.27 252.10 184.88 173.73 -3.03%
EPS 13.36 26.75 15.19 13.89 14.00 7.73 13.25 0.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 1.45 1.20 1.55 1.42 1.33 1.30 -8.35%
Adjusted Per Share Value based on latest NOSH - 182,200
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 144.40 130.24 119.28 104.70 114.56 84.02 78.95 10.57%
EPS 13.36 12.16 6.90 6.32 6.36 3.51 6.02 14.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.6591 0.5454 0.7048 0.6453 0.6044 0.5908 4.50%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.27 1.53 1.98 0.87 0.91 1.02 0.78 -
P/RPS 0.88 0.53 0.75 0.38 0.36 0.55 0.45 11.81%
P/EPS 9.50 5.72 13.04 6.26 6.50 13.19 5.89 8.28%
EY 10.52 17.48 7.67 15.97 15.38 7.58 16.99 -7.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.06 1.65 0.56 0.64 0.77 0.60 18.34%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 24/05/16 26/05/15 20/05/14 22/05/13 28/05/12 30/05/11 24/05/10 -
Price 1.08 2.01 1.78 0.94 0.92 0.99 0.78 -
P/RPS 0.75 0.70 0.68 0.41 0.36 0.54 0.45 8.87%
P/EPS 8.08 7.51 11.72 6.77 6.57 12.80 5.89 5.40%
EY 12.37 13.31 8.53 14.78 15.22 7.81 16.99 -5.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.39 1.48 0.61 0.65 0.74 0.60 15.15%

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