[HARBOUR] YoY TTM Result on 30-Jun-2015 [#4]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- 5.89%
YoY- 55.89%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 646,061 521,462 592,739 538,131 457,564 433,197 472,961 5.33%
PBT 59,648 45,584 107,425 77,423 51,024 17,377 35,393 9.08%
Tax -17,628 -15,392 -31,641 -22,265 -14,674 -10,787 -9,513 10.82%
NP 42,020 30,192 75,784 55,158 36,350 6,590 25,880 8.40%
-
NP to SH 35,920 26,821 59,020 52,092 33,415 5,372 27,124 4.79%
-
Tax Rate 29.55% 33.77% 29.45% 28.76% 28.76% 62.08% 26.88% -
Total Cost 604,041 491,270 516,955 482,973 421,214 426,607 447,081 5.14%
-
Net Worth 376,375 344,344 328,327 280,348 181,890 202,043 267,626 5.84%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 376,375 344,344 328,327 280,348 181,890 202,043 267,626 5.84%
NOSH 400,400 400,400 400,400 182,044 181,890 182,021 182,058 14.03%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 6.50% 5.79% 12.79% 10.25% 7.94% 1.52% 5.47% -
ROE 9.54% 7.79% 17.98% 18.58% 18.37% 2.66% 10.14% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 161.35 130.24 148.04 295.60 251.56 237.99 259.78 -7.62%
EPS 8.97 6.70 14.74 28.62 18.37 2.95 14.90 -8.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.86 0.82 1.54 1.00 1.11 1.47 -7.17%
Adjusted Per Share Value based on latest NOSH - 182,044
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 161.35 130.24 148.04 134.40 114.28 108.19 118.12 5.33%
EPS 8.97 6.70 14.74 13.01 8.35 1.34 6.77 4.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.86 0.82 0.7002 0.4543 0.5046 0.6684 5.84%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.71 0.70 0.92 2.66 1.87 0.90 0.88 -
P/RPS 0.44 0.54 0.62 0.90 0.74 0.38 0.34 4.38%
P/EPS 7.91 10.45 6.24 9.30 10.18 30.50 5.91 4.97%
EY 12.64 9.57 16.02 10.76 9.82 3.28 16.93 -4.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.81 1.12 1.73 1.87 0.81 0.60 4.01%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/08/18 28/08/17 29/08/16 24/08/15 29/08/14 30/08/13 30/08/12 -
Price 0.71 0.71 1.03 2.19 1.83 0.88 0.93 -
P/RPS 0.44 0.55 0.70 0.74 0.73 0.37 0.36 3.39%
P/EPS 7.91 10.60 6.99 7.65 9.96 29.82 6.24 4.02%
EY 12.64 9.43 14.31 13.07 10.04 3.35 16.02 -3.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.83 1.26 1.42 1.83 0.79 0.63 3.17%

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