[HARBOUR] YoY 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- -27.69%
YoY- 95.51%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 126,152 115,060 102,624 133,476 87,898 73,303 68,780 10.63%
PBT 18,516 10,138 6,829 5,500 2,493 8,934 7,541 16.14%
Tax -5,749 -3,949 -1,608 -1,701 -120 -2,225 -2,121 18.07%
NP 12,767 6,189 5,221 3,799 2,373 6,709 5,420 15.34%
-
NP to SH 12,345 5,485 5,466 5,089 2,603 6,644 6,273 11.93%
-
Tax Rate 31.05% 38.95% 23.55% 30.93% 4.81% 24.90% 28.13% -
Total Cost 113,385 108,871 97,403 129,677 85,525 66,594 63,360 10.18%
-
Net Worth 264,015 218,671 282,409 258,084 242,097 236,635 216,373 3.37%
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 264,015 218,671 282,409 258,084 242,097 236,635 216,373 3.37%
NOSH 182,079 182,225 182,200 181,750 182,027 182,027 181,826 0.02%
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 10.12% 5.38% 5.09% 2.85% 2.70% 9.15% 7.88% -
ROE 4.68% 2.51% 1.94% 1.97% 1.08% 2.81% 2.90% -
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 69.28 63.14 56.32 73.44 48.29 40.27 37.83 10.60%
EPS 6.78 3.01 3.00 2.80 1.43 3.65 3.45 11.91%
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 31.51 28.74 25.63 33.34 21.95 18.31 17.18 10.63%
EPS 3.08 1.37 1.37 1.27 0.65 1.66 1.57 11.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6594 0.5461 0.7053 0.6446 0.6046 0.591 0.5404 3.37%
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 2.21 3.14 1.54 1.24 2.11 1.94 1.53 6.31%
P/EPS 22.57 65.78 29.00 32.50 71.33 21.37 16.81 5.03%
EY 4.43 1.52 3.45 3.08 1.40 4.68 5.95 -4.79%
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 2.90 2.82 1.67 1.25 2.05 1.94 2.04 6.03%
P/EPS 29.65 59.14 31.33 32.86 69.23 21.37 22.32 4.84%
EY 3.37 1.69 3.19 3.04 1.44 4.68 4.48 -4.63%
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