[HARBOUR] YoY Quarter Result on 30-Jun-2012 [#4]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 57.59%
YoY- 203.44%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 147,017 99,372 118,791 128,953 104,751 71,631 70,510 13.02%
PBT 24,272 18,904 -8,072 9,532 5,484 2,590 7,191 22.46%
Tax -7,023 -4,927 -3,851 -2,365 -2,407 -2,386 -1,056 37.11%
NP 17,249 13,977 -11,923 7,167 3,077 204 6,135 18.79%
-
NP to SH 15,583 12,686 -13,597 8,020 2,643 1,115 6,723 15.03%
-
Tax Rate 28.93% 26.06% - 24.81% 43.89% 92.12% 14.69% -
Total Cost 129,768 85,395 130,714 121,786 101,674 71,427 64,375 12.38%
-
Net Worth 280,348 181,890 202,043 267,626 244,249 181,538 221,766 3.98%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 280,348 181,890 202,043 267,626 244,249 181,538 221,766 3.98%
NOSH 182,044 181,890 182,021 182,058 182,275 181,538 181,775 0.02%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 11.73% 14.07% -10.04% 5.56% 2.94% 0.28% 8.70% -
ROE 5.56% 6.97% -6.73% 3.00% 1.08% 0.61% 3.03% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 80.76 54.63 65.26 70.83 57.47 39.46 38.79 12.99%
EPS 8.56 6.97 -7.47 4.41 1.45 0.61 3.69 15.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.00 1.11 1.47 1.34 1.00 1.22 3.95%
Adjusted Per Share Value based on latest NOSH - 182,058
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 36.72 24.82 29.67 32.21 26.16 17.89 17.61 13.02%
EPS 3.89 3.17 -3.40 2.00 0.66 0.28 1.68 15.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7002 0.4543 0.5046 0.6684 0.61 0.4534 0.5539 3.98%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.66 1.87 0.90 0.88 0.97 0.78 0.71 -
P/RPS 3.29 3.42 1.38 1.24 1.69 1.98 1.83 10.26%
P/EPS 31.07 26.81 -12.05 19.98 66.90 127.00 19.20 8.34%
EY 3.22 3.73 -8.30 5.01 1.49 0.79 5.21 -7.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.87 0.81 0.60 0.72 0.78 0.58 19.96%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 24/08/15 29/08/14 30/08/13 30/08/12 24/08/11 24/08/10 25/08/09 -
Price 2.19 1.83 0.88 0.93 0.97 0.75 0.75 -
P/RPS 2.71 3.35 1.35 1.31 1.69 1.90 1.93 5.81%
P/EPS 25.58 26.24 -11.78 21.11 66.90 122.11 20.28 3.94%
EY 3.91 3.81 -8.49 4.74 1.49 0.82 4.93 -3.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.83 0.79 0.63 0.72 0.75 0.61 15.11%

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