[HARBOUR] YoY TTM Result on 30-Jun-2013 [#4]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- -80.1%
YoY- -80.19%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 592,739 538,131 457,564 433,197 472,961 357,059 308,706 11.47%
PBT 107,425 77,423 51,024 17,377 35,393 20,272 26,750 26.04%
Tax -31,641 -22,265 -14,674 -10,787 -9,513 -7,053 -8,509 24.44%
NP 75,784 55,158 36,350 6,590 25,880 13,219 18,241 26.76%
-
NP to SH 59,020 52,092 33,415 5,372 27,124 13,197 19,201 20.56%
-
Tax Rate 29.45% 28.76% 28.76% 62.08% 26.88% 34.79% 31.81% -
Total Cost 516,955 482,973 421,214 426,607 447,081 343,840 290,465 10.07%
-
Net Worth 328,327 280,348 181,890 202,043 267,626 244,249 181,538 10.36%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 328,327 280,348 181,890 202,043 267,626 244,249 181,538 10.36%
NOSH 400,400 182,044 181,890 182,021 182,058 182,275 181,538 14.07%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 12.79% 10.25% 7.94% 1.52% 5.47% 3.70% 5.91% -
ROE 17.98% 18.58% 18.37% 2.66% 10.14% 5.40% 10.58% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 148.04 295.60 251.56 237.99 259.78 195.89 170.05 -2.28%
EPS 14.74 28.62 18.37 2.95 14.90 7.24 10.58 5.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 1.54 1.00 1.11 1.47 1.34 1.00 -3.25%
Adjusted Per Share Value based on latest NOSH - 182,021
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 148.65 134.95 114.75 108.64 118.61 89.54 77.42 11.47%
EPS 14.80 13.06 8.38 1.35 6.80 3.31 4.82 20.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8234 0.7031 0.4562 0.5067 0.6712 0.6125 0.4553 10.36%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.92 2.66 1.87 0.90 0.88 0.97 0.78 -
P/RPS 0.62 0.90 0.74 0.38 0.34 0.50 0.46 5.09%
P/EPS 6.24 9.30 10.18 30.50 5.91 13.40 7.37 -2.73%
EY 16.02 10.76 9.82 3.28 16.93 7.46 13.56 2.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.73 1.87 0.81 0.60 0.72 0.78 6.20%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 24/08/15 29/08/14 30/08/13 30/08/12 24/08/11 24/08/10 -
Price 1.03 2.19 1.83 0.88 0.93 0.97 0.75 -
P/RPS 0.70 0.74 0.73 0.37 0.36 0.50 0.44 8.03%
P/EPS 6.99 7.65 9.96 29.82 6.24 13.40 7.09 -0.23%
EY 14.31 13.07 10.04 3.35 16.02 7.46 14.10 0.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.42 1.83 0.79 0.63 0.72 0.75 9.02%

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