[HARBOUR] YoY Quarter Result on 31-Mar-2014 [#3]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
20-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- -15.51%
YoY- 0.35%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 150,682 181,599 126,152 115,060 102,624 133,476 87,898 9.39%
PBT 3,106 42,640 18,516 10,138 6,829 5,500 2,493 3.72%
Tax -2,322 -13,731 -5,749 -3,949 -1,608 -1,701 -120 63.77%
NP 784 28,909 12,767 6,189 5,221 3,799 2,373 -16.84%
-
NP to SH 543 15,288 12,345 5,485 5,466 5,089 2,603 -22.97%
-
Tax Rate 74.76% 32.20% 31.05% 38.95% 23.55% 30.93% 4.81% -
Total Cost 149,898 152,690 113,385 108,871 97,403 129,677 85,525 9.79%
-
Net Worth 336,335 308,307 264,015 218,671 282,409 258,084 242,097 5.62%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 336,335 308,307 264,015 218,671 282,409 258,084 242,097 5.62%
NOSH 400,400 400,400 182,079 182,225 182,200 181,750 182,027 14.02%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 0.52% 15.92% 10.12% 5.38% 5.09% 2.85% 2.70% -
ROE 0.16% 4.96% 4.68% 2.51% 1.94% 1.97% 1.08% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 37.63 45.35 69.28 63.14 56.32 73.44 48.29 -4.06%
EPS 0.14 3.82 6.78 3.01 3.00 2.80 1.43 -32.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.77 1.45 1.20 1.55 1.42 1.33 -7.36%
Adjusted Per Share Value based on latest NOSH - 182,225
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 37.79 45.54 31.64 28.86 25.74 33.47 22.04 9.39%
EPS 0.14 3.83 3.10 1.38 1.37 1.28 0.65 -22.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8435 0.7732 0.6621 0.5484 0.7082 0.6472 0.6071 5.62%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.815 1.27 1.53 1.98 0.87 0.91 1.02 -
P/RPS 2.17 2.80 2.21 3.14 1.54 1.24 2.11 0.46%
P/EPS 600.97 33.26 22.57 65.78 29.00 32.50 71.33 42.60%
EY 0.17 3.01 4.43 1.52 3.45 3.08 1.40 -29.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.65 1.06 1.65 0.56 0.64 0.77 3.91%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 24/05/17 24/05/16 26/05/15 20/05/14 22/05/13 28/05/12 30/05/11 -
Price 0.87 1.08 2.01 1.78 0.94 0.92 0.99 -
P/RPS 2.31 2.38 2.90 2.82 1.67 1.25 2.05 2.00%
P/EPS 641.52 28.29 29.65 59.14 31.33 32.86 69.23 44.87%
EY 0.16 3.54 3.37 1.69 3.19 3.04 1.44 -30.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.40 1.39 1.48 0.61 0.65 0.74 5.83%

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