[HARBOUR] YoY TTM Result on 30-Jun-2012 [#4]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 24.73%
YoY- 105.53%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 538,131 457,564 433,197 472,961 357,059 308,706 327,565 8.62%
PBT 77,423 51,024 17,377 35,393 20,272 26,750 32,310 15.67%
Tax -22,265 -14,674 -10,787 -9,513 -7,053 -8,509 -7,540 19.76%
NP 55,158 36,350 6,590 25,880 13,219 18,241 24,770 14.26%
-
NP to SH 52,092 33,415 5,372 27,124 13,197 19,201 26,225 12.11%
-
Tax Rate 28.76% 28.76% 62.08% 26.88% 34.79% 31.81% 23.34% -
Total Cost 482,973 421,214 426,607 447,081 343,840 290,465 302,795 8.08%
-
Net Worth 280,348 181,890 202,043 267,626 244,249 181,538 221,766 3.98%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 280,348 181,890 202,043 267,626 244,249 181,538 221,766 3.98%
NOSH 182,044 181,890 182,021 182,058 182,275 181,538 181,775 0.02%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 10.25% 7.94% 1.52% 5.47% 3.70% 5.91% 7.56% -
ROE 18.58% 18.37% 2.66% 10.14% 5.40% 10.58% 11.83% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 295.60 251.56 237.99 259.78 195.89 170.05 180.20 8.59%
EPS 28.62 18.37 2.95 14.90 7.24 10.58 14.43 12.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.00 1.11 1.47 1.34 1.00 1.22 3.95%
Adjusted Per Share Value based on latest NOSH - 182,058
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 134.40 114.28 108.19 118.12 89.18 77.10 81.81 8.62%
EPS 13.01 8.35 1.34 6.77 3.30 4.80 6.55 12.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7002 0.4543 0.5046 0.6684 0.61 0.4534 0.5539 3.98%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.66 1.87 0.90 0.88 0.97 0.78 0.71 -
P/RPS 0.90 0.74 0.38 0.34 0.50 0.46 0.39 14.94%
P/EPS 9.30 10.18 30.50 5.91 13.40 7.37 4.92 11.18%
EY 10.76 9.82 3.28 16.93 7.46 13.56 20.32 -10.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.87 0.81 0.60 0.72 0.78 0.58 19.96%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 24/08/15 29/08/14 30/08/13 30/08/12 24/08/11 24/08/10 25/08/09 -
Price 2.19 1.83 0.88 0.93 0.97 0.75 0.75 -
P/RPS 0.74 0.73 0.37 0.36 0.50 0.44 0.42 9.89%
P/EPS 7.65 9.96 29.82 6.24 13.40 7.09 5.20 6.64%
EY 13.07 10.04 3.35 16.02 7.46 14.10 19.24 -6.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.83 0.79 0.63 0.72 0.75 0.61 15.11%

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