[HARBOUR] YoY Annualized Quarter Result on 30-Jun-2013 [#4]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- -79.86%
YoY- -81.27%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 590,764 506,963 457,563 422,708 472,973 357,060 308,706 11.41%
PBT 101,960 76,659 51,023 17,645 35,230 20,207 26,750 24.95%
Tax -30,102 -22,018 -14,674 -11,095 -9,221 -6,950 -8,509 23.41%
NP 71,858 54,641 36,349 6,550 26,009 13,257 18,241 25.64%
-
NP to SH 56,198 51,789 33,415 5,093 27,192 13,228 19,201 19.58%
-
Tax Rate 29.52% 28.72% 28.76% 62.88% 26.17% 34.39% 31.81% -
Total Cost 518,906 452,322 421,214 416,158 446,964 343,803 290,465 10.14%
-
Net Worth 328,333 280,304 231,083 202,132 200,174 243,935 238,323 5.48%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - 3,640 - -
Div Payout % - - - - - 27.52% - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 328,333 280,304 231,083 202,132 200,174 243,935 238,323 5.48%
NOSH 400,407 182,016 181,955 182,101 181,977 182,041 181,926 14.03%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 12.16% 10.78% 7.94% 1.55% 5.50% 3.71% 5.91% -
ROE 17.12% 18.48% 14.46% 2.52% 13.58% 5.42% 8.06% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 147.54 278.53 251.47 232.13 259.91 196.14 169.69 -2.30%
EPS 14.04 12.93 18.36 2.80 14.94 7.27 10.55 4.87%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 0.82 1.54 1.27 1.11 1.10 1.34 1.31 -7.50%
Adjusted Per Share Value based on latest NOSH - 182,021
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 148.15 127.14 114.75 106.01 118.61 89.54 77.42 11.41%
EPS 14.09 12.99 8.38 1.28 6.82 3.32 4.82 19.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.91 0.00 -
NAPS 0.8234 0.703 0.5795 0.5069 0.502 0.6118 0.5977 5.47%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.92 2.66 1.87 0.90 0.88 0.97 0.78 -
P/RPS 0.62 0.96 0.74 0.39 0.34 0.49 0.46 5.09%
P/EPS 6.55 9.35 10.18 32.18 5.89 13.35 7.39 -1.98%
EY 15.26 10.70 9.82 3.11 16.98 7.49 13.53 2.02%
DY 0.00 0.00 0.00 0.00 0.00 2.06 0.00 -
P/NAPS 1.12 1.73 1.47 0.81 0.80 0.72 0.60 10.95%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 24/08/15 29/08/14 30/08/13 30/08/12 24/08/11 24/08/10 -
Price 1.03 2.19 1.83 0.88 0.93 0.97 0.75 -
P/RPS 0.70 0.79 0.73 0.38 0.36 0.49 0.44 8.03%
P/EPS 7.34 7.70 9.96 31.46 6.22 13.35 7.11 0.53%
EY 13.63 12.99 10.04 3.18 16.07 7.49 14.07 -0.52%
DY 0.00 0.00 0.00 0.00 0.00 2.06 0.00 -
P/NAPS 1.26 1.42 1.44 0.79 0.85 0.72 0.57 14.12%

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