[HARBOUR] YoY TTM Result on 30-Jun-2014 [#4]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 368.52%
YoY- 522.02%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 521,462 592,739 538,131 457,564 433,197 472,961 357,059 6.50%
PBT 45,584 107,425 77,423 51,024 17,377 35,393 20,272 14.44%
Tax -15,392 -31,641 -22,265 -14,674 -10,787 -9,513 -7,053 13.87%
NP 30,192 75,784 55,158 36,350 6,590 25,880 13,219 14.74%
-
NP to SH 26,821 59,020 52,092 33,415 5,372 27,124 13,197 12.53%
-
Tax Rate 33.77% 29.45% 28.76% 28.76% 62.08% 26.88% 34.79% -
Total Cost 491,270 516,955 482,973 421,214 426,607 447,081 343,840 6.12%
-
Net Worth 344,344 328,327 280,348 181,890 202,043 267,626 244,249 5.88%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 344,344 328,327 280,348 181,890 202,043 267,626 244,249 5.88%
NOSH 400,400 400,400 182,044 181,890 182,021 182,058 182,275 14.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 5.79% 12.79% 10.25% 7.94% 1.52% 5.47% 3.70% -
ROE 7.79% 17.98% 18.58% 18.37% 2.66% 10.14% 5.40% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 130.24 148.04 295.60 251.56 237.99 259.78 195.89 -6.57%
EPS 6.70 14.74 28.62 18.37 2.95 14.90 7.24 -1.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.82 1.54 1.00 1.11 1.47 1.34 -7.11%
Adjusted Per Share Value based on latest NOSH - 181,890
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 130.77 148.65 134.95 114.75 108.64 118.61 89.54 6.50%
EPS 6.73 14.80 13.06 8.38 1.35 6.80 3.31 12.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8636 0.8234 0.7031 0.4562 0.5067 0.6712 0.6125 5.88%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.70 0.92 2.66 1.87 0.90 0.88 0.97 -
P/RPS 0.54 0.62 0.90 0.74 0.38 0.34 0.50 1.28%
P/EPS 10.45 6.24 9.30 10.18 30.50 5.91 13.40 -4.05%
EY 9.57 16.02 10.76 9.82 3.28 16.93 7.46 4.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.12 1.73 1.87 0.81 0.60 0.72 1.98%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 28/08/17 29/08/16 24/08/15 29/08/14 30/08/13 30/08/12 24/08/11 -
Price 0.71 1.03 2.19 1.83 0.88 0.93 0.97 -
P/RPS 0.55 0.70 0.74 0.73 0.37 0.36 0.50 1.59%
P/EPS 10.60 6.99 7.65 9.96 29.82 6.24 13.40 -3.82%
EY 9.43 14.31 13.07 10.04 3.35 16.02 7.46 3.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.26 1.42 1.83 0.79 0.63 0.72 2.39%

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