[HARBOUR] QoQ TTM 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- -2.84%
YoY- 38.17%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 467,762 433,197 443,359 474,211 468,642 472,961 448,759 2.80%
PBT 20,191 17,377 34,981 33,652 35,181 35,393 31,345 -25.39%
Tax -11,523 -10,787 -9,301 -9,394 -9,567 -9,513 -9,555 13.28%
NP 8,668 6,590 25,680 24,258 25,614 25,880 21,790 -45.88%
-
NP to SH 6,882 5,372 26,989 26,612 27,389 27,124 21,747 -53.52%
-
Tax Rate 57.07% 62.08% 26.59% 27.92% 27.19% 26.88% 30.48% -
Total Cost 459,094 426,607 417,679 449,953 443,028 447,081 426,969 4.95%
-
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 1.85% 1.52% 5.79% 5.12% 5.47% 5.47% 4.86% -
ROE 3.26% 2.66% 9.56% 9.62% 9.97% 10.14% 8.43% -
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 257.08 237.99 243.34 260.55 257.55 259.78 246.91 2.72%
EPS 3.78 2.95 14.81 14.62 15.05 14.90 11.97 -53.59%
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 117.31 108.64 111.19 118.92 117.53 118.61 112.54 2.80%
EPS 1.73 1.35 6.77 6.67 6.87 6.80 5.45 -53.43%
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 0.34 0.38 0.36 0.33 0.35 0.34 0.37 -5.47%
P/EPS 23.27 30.50 5.87 5.95 5.98 5.91 7.61 110.52%
EY 4.30 3.28 17.03 16.81 16.72 16.93 13.15 -52.50%
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 0.33 0.37 0.39 0.33 0.36 0.36 0.37 -7.33%
P/EPS 22.74 29.82 6.35 5.88 6.24 6.24 7.69 105.88%
EY 4.40 3.35 15.76 17.00 16.01 16.02 13.01 -51.42%
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