[HARBOUR] QoQ 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- -27.69%
YoY- 95.51%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 110,986 100,796 128,953 133,476 105,417 105,115 104,751 3.91%
PBT 8,836 9,784 9,532 5,500 10,365 9,996 5,484 37.23%
Tax -2,624 -2,704 -2,365 -1,701 -2,797 -2,650 -2,407 5.89%
NP 6,212 7,080 7,167 3,799 7,568 7,346 3,077 59.39%
-
NP to SH 6,261 7,242 8,020 5,089 7,038 6,977 2,643 77.24%
-
Tax Rate 29.70% 27.64% 24.81% 30.93% 26.99% 26.51% 43.89% -
Total Cost 104,774 93,716 121,786 129,677 97,849 97,769 101,674 2.01%
-
Net Worth 276,648 274,759 267,626 258,084 254,604 251,390 244,249 8.61%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 276,648 274,759 267,626 258,084 254,604 251,390 244,249 8.61%
NOSH 182,005 181,959 182,058 181,750 181,860 182,167 182,275 -0.09%
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 5.60% 7.02% 5.56% 2.85% 7.18% 6.99% 2.94% -
ROE 2.26% 2.64% 3.00% 1.97% 2.76% 2.78% 1.08% -
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 60.98 55.39 70.83 73.44 57.97 57.70 57.47 4.01%
EPS 3.44 3.98 4.41 2.80 3.87 3.83 1.45 77.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.51 1.47 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 27.83 25.28 32.34 33.47 26.44 26.36 26.27 3.90%
EPS 1.57 1.82 2.01 1.28 1.77 1.75 0.66 77.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6938 0.6891 0.6712 0.6472 0.6385 0.6304 0.6125 8.62%
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 1.43 1.62 1.24 1.24 1.55 1.56 1.69 -10.49%
P/EPS 25.29 22.61 19.98 32.50 23.26 23.50 66.90 -47.56%
EY 3.95 4.42 5.01 3.08 4.30 4.26 1.49 90.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.60 0.60 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 1.41 1.70 1.31 1.25 1.60 1.54 1.69 -11.32%
P/EPS 25.00 23.62 21.11 32.86 24.03 23.24 66.90 -47.96%
EY 4.00 4.23 4.74 3.04 4.16 4.30 1.49 92.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.62 0.63 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