[HARBOUR] YoY Cumulative Quarter Result on 31-Mar-2013 [#3]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 40.49%
YoY- -0.7%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 433,626 391,114 358,191 314,406 344,009 252,308 237,075 10.57%
PBT 77,687 53,151 32,119 25,448 25,862 14,788 24,160 21.46%
Tax -24,295 -15,242 -9,747 -6,936 -7,148 -4,646 -6,123 25.79%
NP 53,392 37,909 22,372 18,512 18,714 10,142 18,037 19.80%
-
NP to SH 40,125 36,510 20,729 18,970 19,104 10,554 18,086 14.18%
-
Tax Rate 31.27% 28.68% 30.35% 27.26% 27.64% 31.42% 25.34% -
Total Cost 380,234 353,205 335,819 295,894 325,295 242,166 219,038 9.61%
-
Net Worth 308,307 263,905 218,391 282,183 258,358 242,014 236,537 4.51%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 308,307 263,905 218,391 282,183 258,358 242,014 236,537 4.51%
NOSH 400,400 182,003 181,992 182,053 181,942 181,965 181,951 14.03%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 12.31% 9.69% 6.25% 5.89% 5.44% 4.02% 7.61% -
ROE 13.01% 13.83% 9.49% 6.72% 7.39% 4.36% 7.65% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 108.30 214.89 196.82 172.70 189.08 138.66 130.30 -3.03%
EPS 10.02 20.06 11.39 10.42 10.50 5.80 9.94 0.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 1.45 1.20 1.55 1.42 1.33 1.30 -8.35%
Adjusted Per Share Value based on latest NOSH - 182,200
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 108.30 97.68 89.46 78.52 85.92 63.01 59.21 10.57%
EPS 10.02 9.12 5.18 4.74 4.77 2.64 4.52 14.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.6591 0.5454 0.7048 0.6453 0.6044 0.5908 4.50%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.27 1.53 1.98 0.87 0.91 1.02 0.78 -
P/RPS 1.17 0.71 1.01 0.50 0.48 0.74 0.60 11.76%
P/EPS 12.67 7.63 17.38 8.35 8.67 17.59 7.85 8.29%
EY 7.89 13.11 5.75 11.98 11.54 5.69 12.74 -7.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.06 1.65 0.56 0.64 0.77 0.60 18.34%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 24/05/16 26/05/15 20/05/14 22/05/13 28/05/12 30/05/11 24/05/10 -
Price 1.08 2.01 1.78 0.94 0.92 0.99 0.78 -
P/RPS 1.00 0.94 0.90 0.54 0.49 0.71 0.60 8.87%
P/EPS 10.78 10.02 15.63 9.02 8.76 17.07 7.85 5.42%
EY 9.28 9.98 6.40 11.09 11.41 5.86 12.74 -5.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.39 1.48 0.61 0.65 0.74 0.60 15.15%

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