[HARBOUR] YoY Quarter Result on 31-Dec-2012 [#2]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -13.55%
YoY- -11.04%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 136,821 128,351 107,771 110,986 105,417 82,865 70,897 11.57%
PBT 20,702 17,547 9,384 8,836 10,365 4,327 5,817 23.55%
Tax -6,905 -3,906 -2,358 -2,624 -2,797 -1,002 -1,956 23.38%
NP 13,797 13,641 7,026 6,212 7,568 3,325 3,861 23.63%
-
NP to SH 14,496 12,929 6,492 6,261 7,038 3,094 3,831 24.81%
-
Tax Rate 33.35% 22.26% 25.13% 29.70% 26.99% 23.16% 33.63% -
Total Cost 123,024 114,710 100,745 104,774 97,849 79,540 67,036 10.64%
-
Net Worth 295,019 251,296 212,763 276,648 254,604 238,419 229,860 4.24%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 295,019 251,296 212,763 276,648 254,604 238,419 229,860 4.24%
NOSH 182,110 182,098 181,848 182,005 181,860 181,999 182,428 -0.02%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 10.08% 10.63% 6.52% 5.60% 7.18% 4.01% 5.45% -
ROE 4.91% 5.14% 3.05% 2.26% 2.76% 1.30% 1.67% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 75.13 70.48 59.26 60.98 57.97 45.53 38.86 11.60%
EPS 7.96 7.10 3.57 3.44 3.87 1.70 2.10 24.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.38 1.17 1.52 1.40 1.31 1.26 4.27%
Adjusted Per Share Value based on latest NOSH - 182,005
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 34.17 32.06 26.92 27.72 26.33 20.70 17.71 11.57%
EPS 3.62 3.23 1.62 1.56 1.76 0.77 0.96 24.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7368 0.6276 0.5314 0.6909 0.6359 0.5955 0.5741 4.24%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.94 1.58 0.86 0.87 0.90 1.09 0.74 -
P/RPS 3.91 2.24 1.45 1.43 1.55 2.39 1.90 12.77%
P/EPS 36.93 22.25 24.09 25.29 23.26 64.12 35.24 0.78%
EY 2.71 4.49 4.15 3.95 4.30 1.56 2.84 -0.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.14 0.74 0.57 0.64 0.83 0.59 20.53%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 23/02/16 27/02/15 24/02/14 25/02/13 27/02/12 28/02/11 23/02/10 -
Price 2.81 1.55 1.77 0.86 0.93 0.99 0.77 -
P/RPS 3.74 2.20 2.99 1.41 1.60 2.17 1.98 11.17%
P/EPS 35.30 21.83 49.58 25.00 24.03 58.24 36.67 -0.63%
EY 2.83 4.58 2.02 4.00 4.16 1.72 2.73 0.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.12 1.51 0.57 0.66 0.76 0.61 18.96%

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