[HARBOUR] YoY TTM Result on 30-Sep-2015 [#1]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- -1.72%
YoY- 42.62%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 660,519 553,952 589,460 516,726 458,814 467,762 468,642 5.88%
PBT 58,591 48,336 105,800 74,680 55,514 20,191 35,181 8.86%
Tax -16,572 -16,582 -30,899 -20,337 -16,821 -11,523 -9,567 9.58%
NP 42,019 31,754 74,901 54,343 38,693 8,668 25,614 8.59%
-
NP to SH 37,083 27,534 57,492 51,198 35,898 6,882 27,389 5.17%
-
Tax Rate 28.28% 34.31% 29.21% 27.23% 30.30% 57.07% 27.19% -
Total Cost 618,500 522,198 514,559 462,383 420,121 459,094 443,028 5.71%
-
Net Worth 388,388 356,355 336,335 291,295 242,180 211,066 274,759 5.93%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 388,388 356,355 336,335 291,295 242,180 211,066 274,759 5.93%
NOSH 400,400 400,400 400,400 182,059 182,090 181,954 181,959 14.04%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 6.36% 5.73% 12.71% 10.52% 8.43% 1.85% 5.47% -
ROE 9.55% 7.73% 17.09% 17.58% 14.82% 3.26% 9.97% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 164.96 138.35 147.22 283.82 251.97 257.08 257.55 -7.15%
EPS 9.26 6.88 14.36 28.12 19.71 3.78 15.05 -7.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.89 0.84 1.60 1.33 1.16 1.51 -7.10%
Adjusted Per Share Value based on latest NOSH - 182,059
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 164.96 138.35 147.22 129.05 114.59 116.82 117.04 5.88%
EPS 9.26 6.88 14.36 12.79 8.97 1.72 6.84 5.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.89 0.84 0.7275 0.6048 0.5271 0.6862 5.93%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.71 0.685 0.94 2.43 1.77 0.88 0.90 -
P/RPS 0.43 0.50 0.64 0.86 0.70 0.34 0.35 3.48%
P/EPS 7.67 9.96 6.55 8.64 8.98 23.27 5.98 4.23%
EY 13.04 10.04 15.28 11.57 11.14 4.30 16.72 -4.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.77 1.12 1.52 1.33 0.76 0.60 3.32%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 23/11/18 21/11/17 22/11/16 24/11/15 24/11/14 27/11/13 27/11/12 -
Price 0.75 0.745 0.83 3.13 1.64 0.86 0.94 -
P/RPS 0.45 0.54 0.56 1.10 0.65 0.33 0.36 3.78%
P/EPS 8.10 10.83 5.78 11.13 8.32 22.74 6.24 4.44%
EY 12.35 9.23 17.30 8.98 12.02 4.40 16.01 -4.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.84 0.99 1.96 1.23 0.74 0.62 3.67%

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