[HARBOUR] YoY Cumulative Quarter Result on 31-Mar-2012 [#3]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 36.31%
YoY- 81.01%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 391,114 358,191 314,406 344,009 252,308 237,075 257,055 7.24%
PBT 53,151 32,119 25,448 25,862 14,788 24,160 25,119 13.29%
Tax -15,242 -9,747 -6,936 -7,148 -4,646 -6,123 -6,484 15.30%
NP 37,909 22,372 18,512 18,714 10,142 18,037 18,635 12.55%
-
NP to SH 36,510 20,729 18,970 19,104 10,554 18,086 19,502 11.01%
-
Tax Rate 28.68% 30.35% 27.26% 27.64% 31.42% 25.34% 25.81% -
Total Cost 353,205 335,819 295,894 325,295 242,166 219,038 238,420 6.76%
-
Net Worth 263,905 218,391 282,183 258,358 242,014 236,537 216,486 3.35%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 263,905 218,391 282,183 258,358 242,014 236,537 216,486 3.35%
NOSH 182,003 181,992 182,053 181,942 181,965 181,951 181,921 0.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 9.69% 6.25% 5.89% 5.44% 4.02% 7.61% 7.25% -
ROE 13.83% 9.49% 6.72% 7.39% 4.36% 7.65% 9.01% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 214.89 196.82 172.70 189.08 138.66 130.30 141.30 7.23%
EPS 20.06 11.39 10.42 10.50 5.80 9.94 10.72 11.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.20 1.55 1.42 1.33 1.30 1.19 3.34%
Adjusted Per Share Value based on latest NOSH - 181,750
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 98.09 89.83 78.85 86.27 63.27 59.45 64.47 7.24%
EPS 9.16 5.20 4.76 4.79 2.65 4.54 4.89 11.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6618 0.5477 0.7077 0.6479 0.6069 0.5932 0.5429 3.35%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.53 1.98 0.87 0.91 1.02 0.78 0.58 -
P/RPS 0.71 1.01 0.50 0.48 0.74 0.60 0.41 9.57%
P/EPS 7.63 17.38 8.35 8.67 17.59 7.85 5.41 5.89%
EY 13.11 5.75 11.98 11.54 5.69 12.74 18.48 -5.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.65 0.56 0.64 0.77 0.60 0.49 13.71%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 26/05/15 20/05/14 22/05/13 28/05/12 30/05/11 24/05/10 21/05/09 -
Price 2.01 1.78 0.94 0.92 0.99 0.78 0.77 -
P/RPS 0.94 0.90 0.54 0.49 0.71 0.60 0.54 9.67%
P/EPS 10.02 15.63 9.02 8.76 17.07 7.85 7.18 5.70%
EY 9.98 6.40 11.09 11.41 5.86 12.74 13.92 -5.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.48 0.61 0.65 0.74 0.60 0.65 13.49%

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