[HARBOUR] YoY Cumulative Quarter Result on 30-Sep-2013 [#1]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 71.84%
YoY- 20.85%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 111,927 115,206 136,611 135,361 100,796 105,115 81,545 5.41%
PBT 12,720 14,345 17,088 12,598 9,784 9,996 7,968 8.09%
Tax -2,917 -3,659 -5,587 -3,440 -2,704 -2,650 -3,524 -3.09%
NP 9,803 10,686 11,501 9,158 7,080 7,346 4,444 14.08%
-
NP to SH 8,813 10,341 11,235 8,752 7,242 6,977 4,857 10.42%
-
Tax Rate 22.93% 25.51% 32.70% 27.31% 27.64% 26.51% 44.23% -
Total Cost 102,124 104,520 125,110 126,203 93,716 97,769 77,101 4.79%
-
Net Worth 336,335 291,295 242,180 211,066 274,759 251,390 238,302 5.90%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 336,335 291,295 242,180 211,066 274,759 251,390 238,302 5.90%
NOSH 400,400 182,059 182,090 181,954 181,959 182,167 181,910 14.03%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 8.76% 9.28% 8.42% 6.77% 7.02% 6.99% 5.45% -
ROE 2.62% 3.55% 4.64% 4.15% 2.64% 2.78% 2.04% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 27.95 63.28 75.02 74.39 55.39 57.70 44.83 -7.56%
EPS 2.20 5.68 6.17 4.81 3.98 3.83 2.67 -3.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 1.60 1.33 1.16 1.51 1.38 1.31 -7.13%
Adjusted Per Share Value based on latest NOSH - 181,954
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 27.95 28.77 34.12 33.81 25.17 26.25 20.37 5.40%
EPS 2.20 2.58 2.81 2.19 1.81 1.74 1.21 10.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.7275 0.6048 0.5271 0.6862 0.6278 0.5952 5.90%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.94 2.43 1.77 0.88 0.90 0.90 0.76 -
P/RPS 3.36 3.84 2.36 1.18 1.62 1.56 1.70 12.01%
P/EPS 42.71 42.78 28.69 18.30 22.61 23.50 28.46 6.99%
EY 2.34 2.34 3.49 5.47 4.42 4.26 3.51 -6.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.52 1.33 0.76 0.60 0.65 0.58 11.58%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 22/11/16 24/11/15 24/11/14 27/11/13 27/11/12 29/11/11 25/11/10 -
Price 0.83 3.13 1.64 0.86 0.94 0.89 0.96 -
P/RPS 2.97 4.95 2.19 1.16 1.70 1.54 2.14 5.60%
P/EPS 37.71 55.11 26.58 17.88 23.62 23.24 35.96 0.79%
EY 2.65 1.81 3.76 5.59 4.23 4.30 2.78 -0.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.96 1.23 0.74 0.62 0.64 0.73 5.20%

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