[HARBOUR] QoQ Cumulative Quarter Result on 30-Sep-2013 [#1]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 71.84%
YoY- 20.85%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 457,563 358,191 243,132 135,361 422,708 314,406 211,782 67.36%
PBT 51,023 32,119 21,982 12,598 17,645 25,448 18,619 96.18%
Tax -14,674 -9,747 -5,799 -3,440 -11,095 -6,936 -5,327 96.87%
NP 36,349 22,372 16,183 9,158 6,550 18,512 13,292 95.91%
-
NP to SH 33,415 20,729 15,243 8,752 5,093 18,970 13,503 83.25%
-
Tax Rate 28.76% 30.35% 26.38% 27.31% 62.88% 27.26% 28.61% -
Total Cost 421,214 335,819 226,949 126,203 416,158 295,894 198,490 65.36%
-
Net Worth 231,083 218,391 212,819 211,066 202,132 282,183 276,631 -11.33%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 231,083 218,391 212,819 211,066 202,132 282,183 276,631 -11.33%
NOSH 181,955 181,992 181,897 181,954 182,101 182,053 181,994 -0.01%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 7.94% 6.25% 6.66% 6.77% 1.55% 5.89% 6.28% -
ROE 14.46% 9.49% 7.16% 4.15% 2.52% 6.72% 4.88% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 251.47 196.82 133.66 74.39 232.13 172.70 116.37 67.38%
EPS 18.36 11.39 8.38 4.81 2.80 10.42 7.42 83.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.20 1.17 1.16 1.11 1.55 1.52 -11.31%
Adjusted Per Share Value based on latest NOSH - 181,954
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 114.75 89.83 60.97 33.95 106.01 78.85 53.11 67.36%
EPS 8.38 5.20 3.82 2.19 1.28 4.76 3.39 83.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5795 0.5477 0.5337 0.5293 0.5069 0.7077 0.6937 -11.32%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.87 1.98 0.86 0.88 0.90 0.87 0.87 -
P/RPS 0.74 1.01 0.64 1.18 0.39 0.50 0.75 -0.89%
P/EPS 10.18 17.38 10.26 18.30 32.18 8.35 11.73 -9.03%
EY 9.82 5.75 9.74 5.47 3.11 11.98 8.53 9.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.65 0.74 0.76 0.81 0.56 0.57 88.38%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 20/05/14 24/02/14 27/11/13 30/08/13 22/05/13 25/02/13 -
Price 1.83 1.78 1.77 0.86 0.88 0.94 0.86 -
P/RPS 0.73 0.90 1.32 1.16 0.38 0.54 0.74 -0.90%
P/EPS 9.96 15.63 21.12 17.88 31.46 9.02 11.59 -9.63%
EY 10.04 6.40 4.73 5.59 3.18 11.09 8.63 10.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.48 1.51 0.74 0.79 0.61 0.57 85.80%

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