[HARBOUR] YoY Cumulative Quarter Result on 30-Jun-2015 [#4]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- 41.85%
YoY- 54.99%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 646,061 521,462 590,764 506,963 457,563 422,708 472,973 5.33%
PBT 59,647 45,584 101,960 76,659 51,023 17,645 35,230 9.16%
Tax -17,627 -15,391 -30,102 -22,018 -14,674 -11,095 -9,221 11.39%
NP 42,020 30,193 71,858 54,641 36,349 6,550 26,009 8.31%
-
NP to SH 35,920 26,822 56,198 51,789 33,415 5,093 27,192 4.74%
-
Tax Rate 29.55% 33.76% 29.52% 28.72% 28.76% 62.88% 26.17% -
Total Cost 604,041 491,269 518,906 452,322 421,214 416,158 446,964 5.14%
-
Net Worth 376,375 344,344 328,333 280,304 231,083 202,132 200,174 11.09%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 376,375 344,344 328,333 280,304 231,083 202,132 200,174 11.09%
NOSH 400,400 400,400 400,407 182,016 181,955 182,101 181,977 14.03%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 6.50% 5.79% 12.16% 10.78% 7.94% 1.55% 5.50% -
ROE 9.54% 7.79% 17.12% 18.48% 14.46% 2.52% 13.58% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 161.35 130.24 147.54 278.53 251.47 232.13 259.91 -7.63%
EPS 8.97 6.70 14.04 12.93 18.36 2.80 14.94 -8.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.86 0.82 1.54 1.27 1.11 1.10 -2.58%
Adjusted Per Share Value based on latest NOSH - 182,044
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 161.35 130.24 147.54 126.61 114.28 105.57 118.13 5.33%
EPS 8.97 6.70 14.04 12.93 8.35 1.27 6.79 4.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.86 0.82 0.7001 0.5771 0.5048 0.4999 11.09%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.71 0.70 0.92 2.66 1.87 0.90 0.88 -
P/RPS 0.44 0.54 0.62 0.96 0.74 0.39 0.34 4.38%
P/EPS 7.91 10.45 6.55 9.35 10.18 32.18 5.89 5.03%
EY 12.64 9.57 15.26 10.70 9.82 3.11 16.98 -4.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.81 1.12 1.73 1.47 0.81 0.80 -0.85%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/08/18 28/08/17 29/08/16 24/08/15 29/08/14 30/08/13 30/08/12 -
Price 0.71 0.71 1.03 2.19 1.83 0.88 0.93 -
P/RPS 0.44 0.55 0.70 0.79 0.73 0.38 0.36 3.39%
P/EPS 7.91 10.60 7.34 7.70 9.96 31.46 6.22 4.08%
EY 12.64 9.43 13.63 12.99 10.04 3.18 16.07 -3.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.83 1.26 1.42 1.44 0.79 0.85 -1.84%

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