[HARBOUR] QoQ Annualized Quarter Result on 30-Sep-2016 [#1]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
22-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- -37.27%
YoY- -14.78%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 521,462 514,456 470,322 447,708 590,764 578,168 504,054 2.29%
PBT 45,584 36,180 48,062 50,880 101,960 103,582 70,094 -24.95%
Tax -15,391 -10,852 -11,636 -11,668 -30,102 -32,393 -21,128 -19.05%
NP 30,193 25,328 36,426 39,212 71,858 71,189 48,966 -27.57%
-
NP to SH 26,822 22,873 33,228 35,252 56,198 53,500 49,674 -33.71%
-
Tax Rate 33.76% 29.99% 24.21% 22.93% 29.52% 31.27% 30.14% -
Total Cost 491,269 489,128 433,896 408,496 518,906 506,978 455,088 5.23%
-
Net Worth 344,344 336,335 336,335 336,335 328,333 308,307 294,768 10.93%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 344,344 336,335 336,335 336,335 328,333 308,307 294,768 10.93%
NOSH 400,400 400,400 400,400 400,400 400,407 400,400 181,956 69.26%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 5.79% 4.92% 7.74% 8.76% 12.16% 12.31% 9.71% -
ROE 7.79% 6.80% 9.88% 10.48% 17.12% 17.35% 16.85% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 130.24 128.49 117.46 111.82 147.54 144.40 277.02 -39.56%
EPS 6.70 5.71 8.30 8.80 14.04 13.36 27.30 -60.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.84 0.84 0.84 0.82 0.77 1.62 -34.46%
Adjusted Per Share Value based on latest NOSH - 400,400
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 130.77 129.02 117.95 112.28 148.15 145.00 126.41 2.28%
EPS 6.73 5.74 8.33 8.84 14.09 13.42 12.46 -33.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8636 0.8435 0.8435 0.8435 0.8234 0.7732 0.7392 10.93%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.70 0.815 0.82 0.94 0.92 1.27 2.94 -
P/RPS 0.54 0.63 0.70 0.84 0.62 0.88 1.06 -36.24%
P/EPS 10.45 14.27 9.88 10.68 6.55 9.50 10.77 -1.99%
EY 9.57 7.01 10.12 9.37 15.26 10.52 9.29 2.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.97 0.98 1.12 1.12 1.65 1.81 -41.52%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 28/08/17 24/05/17 21/02/17 22/11/16 29/08/16 24/05/16 23/02/16 -
Price 0.71 0.87 0.865 0.83 1.03 1.08 2.81 -
P/RPS 0.55 0.68 0.74 0.74 0.70 0.75 1.01 -33.33%
P/EPS 10.60 15.23 10.42 9.43 7.34 8.08 10.29 2.00%
EY 9.43 6.57 9.59 10.61 13.63 12.37 9.72 -2.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.04 1.03 0.99 1.26 1.40 1.73 -38.74%

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