[HARBOUR] YoY Quarter Result on 31-Dec-2013 [#2]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -25.82%
YoY- 3.69%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 123,234 136,821 128,351 107,771 110,986 105,417 82,865 6.83%
PBT 11,311 20,702 17,547 9,384 8,836 10,365 4,327 17.35%
Tax -2,901 -6,905 -3,906 -2,358 -2,624 -2,797 -1,002 19.36%
NP 8,410 13,797 13,641 7,026 6,212 7,568 3,325 16.70%
-
NP to SH 7,801 14,496 12,929 6,492 6,261 7,038 3,094 16.64%
-
Tax Rate 25.65% 33.35% 22.26% 25.13% 29.70% 26.99% 23.16% -
Total Cost 114,824 123,024 114,710 100,745 104,774 97,849 79,540 6.30%
-
Net Worth 336,335 295,019 251,296 212,763 276,648 254,604 238,419 5.89%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 336,335 295,019 251,296 212,763 276,648 254,604 238,419 5.89%
NOSH 400,400 182,110 182,098 181,848 182,005 181,860 181,999 14.02%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 6.82% 10.08% 10.63% 6.52% 5.60% 7.18% 4.01% -
ROE 2.32% 4.91% 5.14% 3.05% 2.26% 2.76% 1.30% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 30.78 75.13 70.48 59.26 60.98 57.97 45.53 -6.31%
EPS 1.95 7.96 7.10 3.57 3.44 3.87 1.70 2.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 1.62 1.38 1.17 1.52 1.40 1.31 -7.13%
Adjusted Per Share Value based on latest NOSH - 181,848
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 30.78 34.17 32.06 26.92 27.72 26.33 20.70 6.82%
EPS 1.95 3.62 3.23 1.62 1.56 1.76 0.77 16.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.7368 0.6276 0.5314 0.6909 0.6359 0.5955 5.89%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.82 2.94 1.58 0.86 0.87 0.90 1.09 -
P/RPS 2.66 3.91 2.24 1.45 1.43 1.55 2.39 1.79%
P/EPS 42.09 36.93 22.25 24.09 25.29 23.26 64.12 -6.76%
EY 2.38 2.71 4.49 4.15 3.95 4.30 1.56 7.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.81 1.14 0.74 0.57 0.64 0.83 2.80%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 21/02/17 23/02/16 27/02/15 24/02/14 25/02/13 27/02/12 28/02/11 -
Price 0.865 2.81 1.55 1.77 0.86 0.93 0.99 -
P/RPS 2.81 3.74 2.20 2.99 1.41 1.60 2.17 4.39%
P/EPS 44.40 35.30 21.83 49.58 25.00 24.03 58.24 -4.41%
EY 2.25 2.83 4.58 2.02 4.00 4.16 1.72 4.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.73 1.12 1.51 0.57 0.66 0.76 5.19%

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