[HARBOUR] YoY TTM Result on 31-Mar-2013 [#3]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 1.42%
YoY- 24.1%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 580,643 490,486 476,983 443,359 448,759 323,939 307,585 11.16%
PBT 101,959 72,055 24,048 34,981 31,345 17,378 31,351 21.69%
Tax -31,318 -20,169 -13,598 -9,301 -9,555 -7,032 -7,179 27.79%
NP 70,641 51,886 10,450 25,680 21,790 10,346 24,172 19.55%
-
NP to SH 55,708 49,195 7,132 26,989 21,747 11,669 24,809 14.41%
-
Tax Rate 30.72% 27.99% 56.55% 26.59% 30.48% 40.46% 22.90% -
Total Cost 510,002 438,600 466,533 417,679 426,969 313,593 283,413 10.27%
-
Net Worth 308,307 182,079 218,671 282,409 258,084 242,097 236,635 4.50%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 308,307 182,079 218,671 282,409 258,084 242,097 236,635 4.50%
NOSH 400,400 182,079 182,225 182,200 181,750 182,027 182,027 14.02%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 12.17% 10.58% 2.19% 5.79% 4.86% 3.19% 7.86% -
ROE 18.07% 27.02% 3.26% 9.56% 8.43% 4.82% 10.48% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 145.02 269.38 261.75 243.34 246.91 177.96 168.98 -2.51%
EPS 13.91 27.02 3.91 14.81 11.97 6.41 13.63 0.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 1.00 1.20 1.55 1.42 1.33 1.30 -8.35%
Adjusted Per Share Value based on latest NOSH - 182,200
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 145.02 122.50 119.13 110.73 112.08 80.90 76.82 11.16%
EPS 13.91 12.29 1.78 6.74 5.43 2.91 6.20 14.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.4547 0.5461 0.7053 0.6446 0.6046 0.591 4.50%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.27 1.53 1.98 0.87 0.91 1.02 0.78 -
P/RPS 0.88 0.57 0.76 0.36 0.37 0.57 0.46 11.40%
P/EPS 9.13 5.66 50.59 5.87 7.61 15.91 5.72 8.09%
EY 10.96 17.66 1.98 17.03 13.15 6.28 17.47 -7.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.53 1.65 0.56 0.64 0.77 0.60 18.34%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 24/05/16 26/05/15 20/05/14 22/05/13 28/05/12 30/05/11 24/05/10 -
Price 1.08 2.01 1.78 0.94 0.92 0.99 0.78 -
P/RPS 0.74 0.75 0.68 0.39 0.37 0.56 0.46 8.23%
P/EPS 7.76 7.44 45.48 6.35 7.69 15.44 5.72 5.21%
EY 12.88 13.44 2.20 15.76 13.01 6.48 17.47 -4.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 2.01 1.48 0.61 0.65 0.74 0.60 15.15%

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