[HARBOUR] QoQ Cumulative 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- -84.32%
YoY- -14.78%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 521,462 385,842 235,161 111,927 590,764 433,626 252,027 62.44%
PBT 45,584 27,135 24,031 12,720 101,960 77,687 35,047 19.17%
Tax -15,391 -8,139 -5,818 -2,917 -30,102 -24,295 -10,564 28.54%
NP 30,193 18,996 18,213 9,803 71,858 53,392 24,483 15.01%
-
NP to SH 26,822 17,155 16,614 8,813 56,198 40,125 24,837 5.26%
-
Tax Rate 33.76% 29.99% 24.21% 22.93% 29.52% 31.27% 30.14% -
Total Cost 491,269 366,846 216,948 102,124 518,906 380,234 227,544 67.12%
-
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% 5.10% 4.94% 2.62% 17.12% 13.01% 8.43% -
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 96.36 58.73 27.95 147.54 108.30 138.51 -4.02%
EPS 6.70 4.28 4.15 2.20 14.04 10.02 13.65 -37.80%
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 130.24 96.36 58.73 27.95 147.54 108.30 62.94 62.45%
EPS 6.70 4.28 4.15 2.20 14.04 10.02 6.20 5.31%
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 0.7362 10.92%
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 0.85 1.40 3.36 0.62 1.17 2.12 -59.85%
P/EPS 10.45 19.02 19.76 42.71 6.55 12.67 21.54 -38.28%
EY 9.57 5.26 5.06 2.34 15.26 7.89 4.64 62.10%
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 0.90 1.47 2.97 0.70 1.00 2.03 -58.16%
P/EPS 10.60 20.31 20.85 37.71 7.34 10.78 20.59 -35.79%
EY 9.43 4.92 4.80 2.65 13.63 9.28 4.86 55.62%
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