[HARBOUR] YoY Cumulative Quarter Result on 31-Mar-2015 [#3]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 51.09%
YoY- 76.13%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 449,105 385,842 433,626 391,114 358,191 314,406 344,009 4.54%
PBT 41,210 27,135 77,687 53,151 32,119 25,448 25,862 8.07%
Tax -12,200 -8,139 -24,295 -15,242 -9,747 -6,936 -7,148 9.31%
NP 29,010 18,996 53,392 37,909 22,372 18,512 18,714 7.57%
-
NP to SH 25,422 17,155 40,125 36,510 20,729 18,970 19,104 4.87%
-
Tax Rate 29.60% 29.99% 31.27% 28.68% 30.35% 27.26% 27.64% -
Total Cost 420,095 366,846 380,234 353,205 335,819 295,894 325,295 4.35%
-
Net Worth 360,359 336,335 308,307 263,905 218,391 282,183 258,358 5.69%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 360,359 336,335 308,307 263,905 218,391 282,183 258,358 5.69%
NOSH 400,400 400,400 400,400 182,003 181,992 182,053 181,942 14.04%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 6.46% 4.92% 12.31% 9.69% 6.25% 5.89% 5.44% -
ROE 7.05% 5.10% 13.01% 13.83% 9.49% 6.72% 7.39% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 112.16 96.36 108.30 214.89 196.82 172.70 189.08 -8.33%
EPS 6.35 4.28 10.02 20.06 11.39 10.42 10.50 -8.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.84 0.77 1.45 1.20 1.55 1.42 -7.31%
Adjusted Per Share Value based on latest NOSH - 182,079
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 112.63 96.76 108.75 98.09 89.83 78.85 86.27 4.54%
EPS 6.38 4.30 10.06 9.16 5.20 4.76 4.79 4.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9037 0.8435 0.7732 0.6618 0.5477 0.7077 0.6479 5.70%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.685 0.815 1.27 1.53 1.98 0.87 0.91 -
P/RPS 0.61 0.85 1.17 0.71 1.01 0.50 0.48 4.07%
P/EPS 10.79 19.02 12.67 7.63 17.38 8.35 8.67 3.71%
EY 9.27 5.26 7.89 13.11 5.75 11.98 11.54 -3.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.97 1.65 1.06 1.65 0.56 0.64 2.90%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 23/05/18 24/05/17 24/05/16 26/05/15 20/05/14 22/05/13 28/05/12 -
Price 0.695 0.87 1.08 2.01 1.78 0.94 0.92 -
P/RPS 0.62 0.90 1.00 0.94 0.90 0.54 0.49 3.99%
P/EPS 10.95 20.31 10.78 10.02 15.63 9.02 8.76 3.78%
EY 9.14 4.92 9.28 9.98 6.40 11.09 11.41 -3.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.04 1.40 1.39 1.48 0.61 0.65 2.86%

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