[HARBOUR] QoQ Quarter Result on 31-Mar-2017 [#3]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
24-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- -93.04%
YoY- -96.45%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 162,490 144,417 135,619 150,682 123,234 111,927 159,113 1.40%
PBT 15,324 15,472 18,447 3,106 11,311 12,720 29,738 -35.64%
Tax -4,435 -4,107 -7,252 -2,322 -2,901 -2,917 -7,346 -28.50%
NP 10,889 11,365 11,195 784 8,410 9,803 22,392 -38.07%
-
NP to SH 9,789 9,526 9,664 543 7,801 8,813 18,895 -35.41%
-
Tax Rate 28.94% 26.54% 39.31% 74.76% 25.65% 22.93% 24.70% -
Total Cost 151,601 133,052 124,424 149,898 114,824 102,124 136,721 7.10%
-
Net Worth 360,359 356,355 344,344 336,335 336,335 336,335 328,327 6.38%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 360,359 356,355 344,344 336,335 336,335 336,335 328,327 6.38%
NOSH 400,400 400,400 400,400 400,400 400,400 400,400 400,400 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 6.70% 7.87% 8.25% 0.52% 6.82% 8.76% 14.07% -
ROE 2.72% 2.67% 2.81% 0.16% 2.32% 2.62% 5.75% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 40.58 36.07 33.87 37.63 30.78 27.95 39.74 1.40%
EPS 2.44 2.38 2.41 0.14 1.95 2.20 4.72 -35.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.89 0.86 0.84 0.84 0.84 0.82 6.38%
Adjusted Per Share Value based on latest NOSH - 400,400
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 40.75 36.22 34.01 37.79 30.91 28.07 39.90 1.41%
EPS 2.45 2.39 2.42 0.14 1.96 2.21 4.74 -35.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9037 0.8937 0.8636 0.8435 0.8435 0.8435 0.8234 6.38%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.80 0.685 0.70 0.815 0.82 0.94 0.92 -
P/RPS 1.97 1.90 2.07 2.17 2.66 3.36 2.32 -10.30%
P/EPS 32.72 28.79 29.00 600.97 42.09 42.71 19.50 41.07%
EY 3.06 3.47 3.45 0.17 2.38 2.34 5.13 -29.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.77 0.81 0.97 0.98 1.12 1.12 -14.17%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 21/11/17 28/08/17 24/05/17 21/02/17 22/11/16 29/08/16 -
Price 0.74 0.68 0.71 0.87 0.865 0.83 1.03 -
P/RPS 1.82 1.89 2.10 2.31 2.81 2.97 2.59 -20.90%
P/EPS 30.27 28.58 29.42 641.52 44.40 37.71 21.83 24.27%
EY 3.30 3.50 3.40 0.16 2.25 2.65 4.58 -19.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.76 0.83 1.04 1.03 0.99 1.26 -24.84%

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