[HARBOUR] YoY TTM Result on 30-Sep-2012 [#1]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 0.98%
YoY- 78.81%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 516,726 458,814 467,762 468,642 380,629 297,376 317,399 8.45%
PBT 74,680 55,514 20,191 35,181 22,300 25,309 29,834 16.51%
Tax -20,337 -16,821 -11,523 -9,567 -6,179 -10,091 -6,527 20.84%
NP 54,343 38,693 8,668 25,614 16,121 15,218 23,307 15.14%
-
NP to SH 51,198 35,898 6,882 27,389 15,317 16,447 25,399 12.38%
-
Tax Rate 27.23% 30.30% 57.07% 27.19% 27.71% 39.87% 21.88% -
Total Cost 462,383 420,121 459,094 443,028 364,508 282,158 294,092 7.82%
-
Net Worth 291,295 242,180 211,066 274,759 251,390 238,302 229,422 4.05%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 291,295 242,180 211,066 274,759 251,390 238,302 229,422 4.05%
NOSH 182,059 182,090 181,954 181,959 182,167 181,910 182,081 -0.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 10.52% 8.43% 1.85% 5.47% 4.24% 5.12% 7.34% -
ROE 17.58% 14.82% 3.26% 9.97% 6.09% 6.90% 11.07% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 283.82 251.97 257.08 257.55 208.94 163.47 174.32 8.45%
EPS 28.12 19.71 3.78 15.05 8.41 9.04 13.95 12.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.33 1.16 1.51 1.38 1.31 1.26 4.05%
Adjusted Per Share Value based on latest NOSH - 181,959
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 129.05 114.59 116.82 117.04 95.06 74.27 79.27 8.45%
EPS 12.79 8.97 1.72 6.84 3.83 4.11 6.34 12.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7275 0.6048 0.5271 0.6862 0.6278 0.5952 0.573 4.05%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.43 1.77 0.88 0.90 0.90 0.76 0.71 -
P/RPS 0.86 0.70 0.34 0.35 0.43 0.46 0.41 13.13%
P/EPS 8.64 8.98 23.27 5.98 10.70 8.41 5.09 9.21%
EY 11.57 11.14 4.30 16.72 9.34 11.90 19.65 -8.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.33 0.76 0.60 0.65 0.58 0.56 18.09%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 24/11/15 24/11/14 27/11/13 27/11/12 29/11/11 25/11/10 25/11/09 -
Price 3.13 1.64 0.86 0.94 0.89 0.96 0.73 -
P/RPS 1.10 0.65 0.33 0.36 0.43 0.59 0.42 17.39%
P/EPS 11.13 8.32 22.74 6.24 10.58 10.62 5.23 13.40%
EY 8.98 12.02 4.40 16.01 9.45 9.42 19.11 -11.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 1.23 0.74 0.62 0.64 0.73 0.58 22.48%

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