[HARBOUR] QoQ Quarter Result on 31-Dec-2012 [#2]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -13.55%
YoY- -11.04%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 135,361 118,791 102,624 110,986 100,796 128,953 133,476 0.93%
PBT 12,598 -8,072 6,829 8,836 9,784 9,532 5,500 73.67%
Tax -3,440 -3,851 -1,608 -2,624 -2,704 -2,365 -1,701 59.85%
NP 9,158 -11,923 5,221 6,212 7,080 7,167 3,799 79.68%
-
NP to SH 8,752 -13,597 5,466 6,261 7,242 8,020 5,089 43.49%
-
Tax Rate 27.31% - 23.55% 29.70% 27.64% 24.81% 30.93% -
Total Cost 126,203 130,714 97,403 104,774 93,716 121,786 129,677 -1.79%
-
Net Worth 211,066 202,043 282,409 276,648 274,759 267,626 258,084 -12.53%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 211,066 202,043 282,409 276,648 274,759 267,626 258,084 -12.53%
NOSH 181,954 182,021 182,200 182,005 181,959 182,058 181,750 0.07%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 6.77% -10.04% 5.09% 5.60% 7.02% 5.56% 2.85% -
ROE 4.15% -6.73% 1.94% 2.26% 2.64% 3.00% 1.97% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 74.39 65.26 56.32 60.98 55.39 70.83 73.44 0.85%
EPS 4.81 -7.47 3.00 3.44 3.98 4.41 2.80 43.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.11 1.55 1.52 1.51 1.47 1.42 -12.60%
Adjusted Per Share Value based on latest NOSH - 182,005
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 33.95 29.79 25.74 27.83 25.28 32.34 33.47 0.95%
EPS 2.19 -3.41 1.37 1.57 1.82 2.01 1.28 43.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5293 0.5067 0.7082 0.6938 0.6891 0.6712 0.6472 -12.53%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.88 0.90 0.87 0.87 0.90 0.88 0.91 -
P/RPS 1.18 1.38 1.54 1.43 1.62 1.24 1.24 -3.24%
P/EPS 18.30 -12.05 29.00 25.29 22.61 19.98 32.50 -31.78%
EY 5.47 -8.30 3.45 3.95 4.42 5.01 3.08 46.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.81 0.56 0.57 0.60 0.60 0.64 12.12%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 30/08/13 22/05/13 25/02/13 27/11/12 30/08/12 28/05/12 -
Price 0.86 0.88 0.94 0.86 0.94 0.93 0.92 -
P/RPS 1.16 1.35 1.67 1.41 1.70 1.31 1.25 -4.85%
P/EPS 17.88 -11.78 31.33 25.00 23.62 21.11 32.86 -33.32%
EY 5.59 -8.49 3.19 4.00 4.23 4.74 3.04 50.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.79 0.61 0.57 0.62 0.63 0.65 9.02%

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