[HARBOUR] YoY Annualized 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- 0.72%
YoY- 76.13%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 598,806 514,456 578,168 521,485 477,588 419,208 458,678 4.54%
PBT 54,946 36,180 103,582 70,868 42,825 33,930 34,482 8.07%
Tax -16,266 -10,852 -32,393 -20,322 -12,996 -9,248 -9,530 9.31%
NP 38,680 25,328 71,189 50,545 29,829 24,682 24,952 7.57%
-
NP to SH 33,896 22,873 53,500 48,680 27,638 25,293 25,472 4.87%
-
Tax Rate 29.60% 29.99% 31.27% 28.68% 30.35% 27.26% 27.64% -
Total Cost 560,126 489,128 506,978 470,940 447,758 394,525 433,726 4.35%
-
Net Worth 360,359 336,335 308,307 263,905 218,391 282,183 258,358 5.69%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 360,359 336,335 308,307 263,905 218,391 282,183 258,358 5.69%
NOSH 400,400 400,400 400,400 182,003 181,992 182,053 181,942 14.04%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 6.46% 4.92% 12.31% 9.69% 6.25% 5.89% 5.44% -
ROE 9.41% 6.80% 17.35% 18.45% 12.66% 8.96% 9.86% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 149.55 128.49 144.40 286.52 262.42 230.27 252.10 -8.33%
EPS 8.47 5.71 13.36 26.75 15.19 13.89 14.00 -8.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.84 0.77 1.45 1.20 1.55 1.42 -7.31%
Adjusted Per Share Value based on latest NOSH - 182,079
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 149.55 128.49 144.40 130.24 119.28 104.70 114.56 4.54%
EPS 8.47 5.71 13.36 12.16 6.90 6.32 6.36 4.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.84 0.77 0.6591 0.5454 0.7048 0.6453 5.69%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.685 0.815 1.27 1.53 1.98 0.87 0.91 -
P/RPS 0.46 0.63 0.88 0.53 0.75 0.38 0.36 4.16%
P/EPS 8.09 14.27 9.50 5.72 13.04 6.26 6.50 3.71%
EY 12.36 7.01 10.52 17.48 7.67 15.97 15.38 -3.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.97 1.65 1.06 1.65 0.56 0.64 2.90%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 23/05/18 24/05/17 24/05/16 26/05/15 20/05/14 22/05/13 28/05/12 -
Price 0.695 0.87 1.08 2.01 1.78 0.94 0.92 -
P/RPS 0.46 0.68 0.75 0.70 0.68 0.41 0.36 4.16%
P/EPS 8.21 15.23 8.08 7.51 11.72 6.77 6.57 3.78%
EY 12.18 6.57 12.37 13.31 8.53 14.78 15.22 -3.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.04 1.40 1.39 1.48 0.61 0.65 2.86%

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