[HARBOUR] QoQ Cumulative Quarter 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- 36.31%
YoY- 81.01%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 211,782 100,796 472,973 344,009 210,532 105,115 357,060 -29.29%
PBT 18,619 9,784 35,230 25,862 20,361 9,996 20,207 -5.28%
Tax -5,327 -2,704 -9,221 -7,148 -5,446 -2,650 -6,950 -16.17%
NP 13,292 7,080 26,009 18,714 14,915 7,346 13,257 0.17%
-
NP to SH 13,503 7,242 27,192 19,104 14,015 6,977 13,228 1.37%
-
Tax Rate 28.61% 27.64% 26.17% 27.64% 26.75% 26.51% 34.39% -
Total Cost 198,490 93,716 446,964 325,295 195,617 97,769 343,803 -30.54%
-
Net Worth 276,631 274,759 200,174 258,358 254,818 251,390 243,935 8.70%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - 3,640 -
Div Payout % - - - - - - 27.52% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 276,631 274,759 200,174 258,358 254,818 251,390 243,935 8.70%
NOSH 181,994 181,959 181,977 181,942 182,012 182,167 182,041 -0.01%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 6.28% 7.02% 5.50% 5.44% 7.08% 6.99% 3.71% -
ROE 4.88% 2.64% 13.58% 7.39% 5.50% 2.78% 5.42% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 116.37 55.39 259.91 189.08 115.67 57.70 196.14 -29.28%
EPS 7.42 3.98 14.94 10.50 7.70 3.83 7.27 1.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.52 1.51 1.10 1.42 1.40 1.38 1.34 8.72%
Adjusted Per Share Value based on latest NOSH - 181,750
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 52.89 25.17 118.13 85.92 52.58 26.25 89.18 -29.29%
EPS 3.37 1.81 6.79 4.77 3.50 1.74 3.30 1.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.91 -
NAPS 0.6909 0.6862 0.4999 0.6453 0.6364 0.6278 0.6092 8.71%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.87 0.90 0.88 0.91 0.90 0.90 0.97 -
P/RPS 0.75 1.62 0.34 0.48 0.78 1.56 0.49 32.64%
P/EPS 11.73 22.61 5.89 8.67 11.69 23.50 13.35 -8.22%
EY 8.53 4.42 16.98 11.54 8.56 4.26 7.49 9.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.06 -
P/NAPS 0.57 0.60 0.80 0.64 0.64 0.65 0.72 -14.36%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 27/11/12 30/08/12 28/05/12 27/02/12 29/11/11 24/08/11 -
Price 0.86 0.94 0.93 0.92 0.93 0.89 0.97 -
P/RPS 0.74 1.70 0.36 0.49 0.80 1.54 0.49 31.46%
P/EPS 11.59 23.62 6.22 8.76 12.08 23.24 13.35 -8.95%
EY 8.63 4.23 16.07 11.41 8.28 4.30 7.49 9.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.06 -
P/NAPS 0.57 0.62 0.85 0.65 0.66 0.64 0.72 -14.36%

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