[HARBOUR] QoQ 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- -53.36%
YoY- -14.78%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
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 135,619 150,682 123,234 111,927 159,113 181,599 136,821 -0.58%
PBT 18,447 3,106 11,311 12,720 29,738 42,640 20,702 -7.40%
Tax -7,252 -2,322 -2,901 -2,917 -7,346 -13,731 -6,905 3.32%
NP 11,195 784 8,410 9,803 22,392 28,909 13,797 -13.01%
-
NP to SH 9,664 543 7,801 8,813 18,895 15,288 14,496 -23.70%
-
Tax Rate 39.31% 74.76% 25.65% 22.93% 24.70% 32.20% 33.35% -
Total Cost 124,424 149,898 114,824 102,124 136,721 152,690 123,024 0.75%
-
Net Worth 344,344 336,335 336,335 336,335 328,327 308,307 295,019 10.86%
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 344,344 336,335 336,335 336,335 328,327 308,307 295,019 10.86%
NOSH 400,400 400,400 400,400 400,400 400,400 400,400 182,110 69.16%
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 8.25% 0.52% 6.82% 8.76% 14.07% 15.92% 10.08% -
ROE 2.81% 0.16% 2.32% 2.62% 5.75% 4.96% 4.91% -
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 33.87 37.63 30.78 27.95 39.74 45.35 75.13 -41.23%
EPS 2.41 0.14 1.95 2.20 4.72 3.82 7.96 -54.94%
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 34.01 37.79 30.91 28.07 39.90 45.54 34.31 -0.58%
EPS 2.42 0.14 1.96 2.21 4.74 3.83 3.64 -23.84%
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 0.7399 10.86%
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 2.07 2.17 2.66 3.36 2.32 2.80 3.91 -34.58%
P/EPS 29.00 600.97 42.09 42.71 19.50 33.26 36.93 -14.89%
EY 3.45 0.17 2.38 2.34 5.13 3.01 2.71 17.47%
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 2.10 2.31 2.81 2.97 2.59 2.38 3.74 -31.96%
P/EPS 29.42 641.52 44.40 37.71 21.83 28.29 35.30 -11.44%
EY 3.40 0.16 2.25 2.65 4.58 3.54 2.83 13.02%
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