[HARBOUR] YoY Cumulative Quarter Result on 30-Sep-2012 [#1]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -73.37%
YoY- 3.8%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 115,206 136,611 135,361 100,796 105,115 81,545 92,875 3.65%
PBT 14,345 17,088 12,598 9,784 9,996 7,968 9,409 7.27%
Tax -3,659 -5,587 -3,440 -2,704 -2,650 -3,524 -1,942 11.12%
NP 10,686 11,501 9,158 7,080 7,346 4,444 7,467 6.15%
-
NP to SH 10,341 11,235 8,752 7,242 6,977 4,857 7,611 5.23%
-
Tax Rate 25.51% 32.70% 27.31% 27.64% 26.51% 44.23% 20.64% -
Total Cost 104,520 125,110 126,203 93,716 97,769 77,101 85,408 3.42%
-
Net Worth 291,295 242,180 211,066 274,759 251,390 238,302 229,422 4.05%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 291,295 242,180 211,066 274,759 251,390 238,302 229,422 4.05%
NOSH 182,059 182,090 181,954 181,959 182,167 181,910 182,081 -0.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 9.28% 8.42% 6.77% 7.02% 6.99% 5.45% 8.04% -
ROE 3.55% 4.64% 4.15% 2.64% 2.78% 2.04% 3.32% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 63.28 75.02 74.39 55.39 57.70 44.83 51.01 3.65%
EPS 5.68 6.17 4.81 3.98 3.83 2.67 4.18 5.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.33 1.16 1.51 1.38 1.31 1.26 4.05%
Adjusted Per Share Value based on latest NOSH - 181,959
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 28.77 34.12 33.81 25.17 26.25 20.37 23.20 3.64%
EPS 2.58 2.81 2.19 1.81 1.74 1.21 1.90 5.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7275 0.6048 0.5271 0.6862 0.6278 0.5952 0.573 4.05%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.43 1.77 0.88 0.90 0.90 0.76 0.71 -
P/RPS 3.84 2.36 1.18 1.62 1.56 1.70 1.39 18.44%
P/EPS 42.78 28.69 18.30 22.61 23.50 28.46 16.99 16.63%
EY 2.34 3.49 5.47 4.42 4.26 3.51 5.89 -14.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.33 0.76 0.60 0.65 0.58 0.56 18.09%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 24/11/15 24/11/14 27/11/13 27/11/12 29/11/11 25/11/10 25/11/09 -
Price 3.13 1.64 0.86 0.94 0.89 0.96 0.73 -
P/RPS 4.95 2.19 1.16 1.70 1.54 2.14 1.43 22.98%
P/EPS 55.11 26.58 17.88 23.62 23.24 35.96 17.46 21.10%
EY 1.81 3.76 5.59 4.23 4.30 2.78 5.73 -17.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 1.23 0.74 0.62 0.64 0.73 0.58 22.48%

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