[HARBOUR] YoY Quarter Result on 30-Jun-2015 [#4]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- 26.23%
YoY- 22.84%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 196,956 135,619 159,113 147,017 99,372 118,791 128,953 7.31%
PBT 18,437 18,447 29,738 24,272 18,904 -8,072 9,532 11.61%
Tax -5,427 -7,252 -7,346 -7,023 -4,927 -3,851 -2,365 14.84%
NP 13,010 11,195 22,392 17,249 13,977 -11,923 7,167 10.44%
-
NP to SH 10,498 9,664 18,895 15,583 12,686 -13,597 8,020 4.58%
-
Tax Rate 29.44% 39.31% 24.70% 28.93% 26.06% - 24.81% -
Total Cost 183,946 124,424 136,721 129,768 85,395 130,714 121,786 7.11%
-
Net Worth 376,375 344,344 328,327 280,348 181,890 202,043 267,626 5.84%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 376,375 344,344 328,327 280,348 181,890 202,043 267,626 5.84%
NOSH 400,400 400,400 400,400 182,044 181,890 182,021 182,058 14.03%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 6.61% 8.25% 14.07% 11.73% 14.07% -10.04% 5.56% -
ROE 2.79% 2.81% 5.75% 5.56% 6.97% -6.73% 3.00% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 49.19 33.87 39.74 80.76 54.63 65.26 70.83 -5.89%
EPS 2.62 2.41 4.72 8.56 6.97 -7.47 4.41 -8.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.86 0.82 1.54 1.00 1.11 1.47 -7.17%
Adjusted Per Share Value based on latest NOSH - 182,044
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 49.19 33.87 39.74 36.72 24.82 29.67 32.21 7.30%
EPS 2.62 2.41 4.72 3.89 3.17 -3.40 2.00 4.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.86 0.82 0.7002 0.4543 0.5046 0.6684 5.84%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.71 0.70 0.92 2.66 1.87 0.90 0.88 -
P/RPS 1.44 2.07 2.32 3.29 3.42 1.38 1.24 2.52%
P/EPS 27.08 29.00 19.50 31.07 26.81 -12.05 19.98 5.19%
EY 3.69 3.45 5.13 3.22 3.73 -8.30 5.01 -4.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.81 1.12 1.73 1.87 0.81 0.60 4.01%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/08/18 28/08/17 29/08/16 24/08/15 29/08/14 30/08/13 30/08/12 -
Price 0.71 0.71 1.03 2.19 1.83 0.88 0.93 -
P/RPS 1.44 2.10 2.59 2.71 3.35 1.35 1.31 1.58%
P/EPS 27.08 29.42 21.83 25.58 26.24 -11.78 21.11 4.23%
EY 3.69 3.40 4.58 3.91 3.81 -8.49 4.74 -4.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.83 1.26 1.42 1.83 0.79 0.63 3.17%

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