[HARBOUR] YoY Cumulative Quarter Result on 31-Dec-2014 [#2]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 115.09%
YoY- 58.53%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Cumulative Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 306,907 235,161 252,027 264,962 243,132 211,782 210,532 6.47%
PBT 30,796 24,031 35,047 34,635 21,982 18,619 20,361 7.13%
Tax -8,542 -5,818 -10,564 -9,493 -5,799 -5,327 -5,446 7.78%
NP 22,254 18,213 24,483 25,142 16,183 13,292 14,915 6.89%
-
NP to SH 19,315 16,614 24,837 24,165 15,243 13,503 14,015 5.48%
-
Tax Rate 27.74% 24.21% 30.14% 27.41% 26.38% 28.61% 26.75% -
Total Cost 284,653 216,948 227,544 239,820 226,949 198,490 195,617 6.44%
-
Net Worth 360,359 336,335 294,768 251,112 212,819 276,631 254,818 5.94%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 360,359 336,335 294,768 251,112 212,819 276,631 254,818 5.94%
NOSH 400,400 400,400 181,956 181,965 181,897 181,994 182,012 14.02%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 7.25% 7.74% 9.71% 9.49% 6.66% 6.28% 7.08% -
ROE 5.36% 4.94% 8.43% 9.62% 7.16% 4.88% 5.50% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 76.65 58.73 138.51 145.61 133.66 116.37 115.67 -6.62%
EPS 4.82 4.15 13.65 13.28 8.38 7.42 7.70 -7.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.84 1.62 1.38 1.17 1.52 1.40 -7.09%
Adjusted Per Share Value based on latest NOSH - 182,098
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 76.97 58.97 63.20 66.45 60.97 53.11 52.80 6.47%
EPS 4.84 4.17 6.23 6.06 3.82 3.39 3.51 5.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9037 0.8435 0.7392 0.6297 0.5337 0.6937 0.639 5.94%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.80 0.82 2.94 1.58 0.86 0.87 0.90 -
P/RPS 1.04 1.40 2.12 1.09 0.64 0.75 0.78 4.90%
P/EPS 16.58 19.76 21.54 11.90 10.26 11.73 11.69 5.99%
EY 6.03 5.06 4.64 8.41 9.74 8.53 8.56 -5.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.98 1.81 1.14 0.74 0.57 0.64 5.64%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 26/02/18 21/02/17 23/02/16 27/02/15 24/02/14 25/02/13 27/02/12 -
Price 0.74 0.865 2.81 1.55 1.77 0.86 0.93 -
P/RPS 0.97 1.47 2.03 1.06 1.32 0.74 0.80 3.26%
P/EPS 15.34 20.85 20.59 11.67 21.12 11.59 12.08 4.05%
EY 6.52 4.80 4.86 8.57 4.73 8.63 8.28 -3.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.03 1.73 1.12 1.51 0.57 0.66 3.68%

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