[HARBOUR] QoQ Quarter Result on 31-Mar-2015 [#3]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- -4.52%
YoY- 125.07%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 136,821 115,206 147,017 126,152 128,351 136,611 99,372 23.69%
PBT 20,702 14,345 24,272 18,516 17,547 17,088 18,904 6.22%
Tax -6,905 -3,659 -7,023 -5,749 -3,906 -5,587 -4,927 25.15%
NP 13,797 10,686 17,249 12,767 13,641 11,501 13,977 -0.85%
-
NP to SH 14,496 10,341 15,583 12,345 12,929 11,235 12,686 9.27%
-
Tax Rate 33.35% 25.51% 28.93% 31.05% 22.26% 32.70% 26.06% -
Total Cost 123,024 104,520 129,768 113,385 114,710 125,110 85,395 27.47%
-
Net Worth 295,019 291,295 280,348 264,015 251,296 242,180 181,890 37.92%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 295,019 291,295 280,348 264,015 251,296 242,180 181,890 37.92%
NOSH 182,110 182,059 182,044 182,079 182,098 182,090 181,890 0.08%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 10.08% 9.28% 11.73% 10.12% 10.63% 8.42% 14.07% -
ROE 4.91% 3.55% 5.56% 4.68% 5.14% 4.64% 6.97% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 75.13 63.28 80.76 69.28 70.48 75.02 54.63 23.59%
EPS 7.96 5.68 8.56 6.78 7.10 6.17 6.97 9.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.60 1.54 1.45 1.38 1.33 1.00 37.81%
Adjusted Per Share Value based on latest NOSH - 182,079
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 34.17 28.77 36.72 31.51 32.06 34.12 24.82 23.68%
EPS 3.62 2.58 3.89 3.08 3.23 2.81 3.17 9.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7368 0.7275 0.7002 0.6594 0.6276 0.6048 0.4543 37.91%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.94 2.43 2.66 1.53 1.58 1.77 1.87 -
P/RPS 3.91 3.84 3.29 2.21 2.24 2.36 3.42 9.31%
P/EPS 36.93 42.78 31.07 22.57 22.25 28.69 26.81 23.72%
EY 2.71 2.34 3.22 4.43 4.49 3.49 3.73 -19.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.52 1.73 1.06 1.14 1.33 1.87 -2.14%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 23/02/16 24/11/15 24/08/15 26/05/15 27/02/15 24/11/14 29/08/14 -
Price 2.81 3.13 2.19 2.01 1.55 1.64 1.83 -
P/RPS 3.74 4.95 2.71 2.90 2.20 2.19 3.35 7.59%
P/EPS 35.30 55.11 25.58 29.65 21.83 26.58 26.24 21.79%
EY 2.83 1.81 3.91 3.37 4.58 3.76 3.81 -17.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.96 1.42 1.39 1.12 1.23 1.83 -3.66%

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