[HARBOUR] YoY TTM Result on 31-Mar-2012 [#3]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 12.91%
YoY- 86.37%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 490,486 476,983 443,359 448,759 323,939 307,585 355,523 5.50%
PBT 72,055 24,048 34,981 31,345 17,378 31,351 37,943 11.27%
Tax -20,169 -13,598 -9,301 -9,555 -7,032 -7,179 -9,019 14.34%
NP 51,886 10,450 25,680 21,790 10,346 24,172 28,924 10.22%
-
NP to SH 49,195 7,132 26,989 21,747 11,669 24,809 29,350 8.98%
-
Tax Rate 27.99% 56.55% 26.59% 30.48% 40.46% 22.90% 23.77% -
Total Cost 438,600 466,533 417,679 426,969 313,593 283,413 326,599 5.03%
-
Net Worth 182,079 218,671 282,409 258,084 242,097 236,635 216,373 -2.83%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 182,079 218,671 282,409 258,084 242,097 236,635 216,373 -2.83%
NOSH 182,079 182,225 182,200 181,750 182,027 182,027 181,826 0.02%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 10.58% 2.19% 5.79% 4.86% 3.19% 7.86% 8.14% -
ROE 27.02% 3.26% 9.56% 8.43% 4.82% 10.48% 13.56% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 269.38 261.75 243.34 246.91 177.96 168.98 195.53 5.48%
EPS 27.02 3.91 14.81 11.97 6.41 13.63 16.14 8.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.20 1.55 1.42 1.33 1.30 1.19 -2.85%
Adjusted Per Share Value based on latest NOSH - 181,750
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 123.01 119.62 111.19 112.54 81.24 77.14 89.16 5.50%
EPS 12.34 1.79 6.77 5.45 2.93 6.22 7.36 8.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4566 0.5484 0.7082 0.6472 0.6071 0.5934 0.5426 -2.83%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.53 1.98 0.87 0.91 1.02 0.78 0.58 -
P/RPS 0.57 0.76 0.36 0.37 0.57 0.46 0.30 11.28%
P/EPS 5.66 50.59 5.87 7.61 15.91 5.72 3.59 7.87%
EY 17.66 1.98 17.03 13.15 6.28 17.47 27.83 -7.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.65 0.56 0.64 0.77 0.60 0.49 20.88%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 26/05/15 20/05/14 22/05/13 28/05/12 30/05/11 24/05/10 21/05/09 -
Price 2.01 1.78 0.94 0.92 0.99 0.78 0.77 -
P/RPS 0.75 0.68 0.39 0.37 0.56 0.46 0.39 11.50%
P/EPS 7.44 45.48 6.35 7.69 15.44 5.72 4.77 7.68%
EY 13.44 2.20 15.76 13.01 6.48 17.47 20.96 -7.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 1.48 0.61 0.65 0.74 0.60 0.65 20.69%

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