[HARBOUR] YoY 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- -348.76%
YoY- -269.54%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
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 159,113 147,017 99,372 118,791 128,953 104,751 71,631 14.21%
PBT 29,738 24,272 18,904 -8,072 9,532 5,484 2,590 50.14%
Tax -7,346 -7,023 -4,927 -3,851 -2,365 -2,407 -2,386 20.59%
NP 22,392 17,249 13,977 -11,923 7,167 3,077 204 118.65%
-
NP to SH 18,895 15,583 12,686 -13,597 8,020 2,643 1,115 60.19%
-
Tax Rate 24.70% 28.93% 26.06% - 24.81% 43.89% 92.12% -
Total Cost 136,721 129,768 85,395 130,714 121,786 101,674 71,427 11.41%
-
Net Worth 328,327 280,348 181,890 202,043 267,626 244,249 181,538 10.36%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 328,327 280,348 181,890 202,043 267,626 244,249 181,538 10.36%
NOSH 400,400 182,044 181,890 182,021 182,058 182,275 181,538 14.07%
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 14.07% 11.73% 14.07% -10.04% 5.56% 2.94% 0.28% -
ROE 5.75% 5.56% 6.97% -6.73% 3.00% 1.08% 0.61% -
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 39.74 80.76 54.63 65.26 70.83 57.47 39.46 0.11%
EPS 4.72 8.56 6.97 -7.47 4.41 1.45 0.61 40.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 1.54 1.00 1.11 1.47 1.34 1.00 -3.25%
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 39.90 36.87 24.92 29.79 32.34 26.27 17.96 14.21%
EPS 4.74 3.91 3.18 -3.41 2.01 0.66 0.28 60.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8234 0.7031 0.4562 0.5067 0.6712 0.6125 0.4553 10.36%
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 2.32 3.29 3.42 1.38 1.24 1.69 1.98 2.67%
P/EPS 19.50 31.07 26.81 -12.05 19.98 66.90 127.00 -26.80%
EY 5.13 3.22 3.73 -8.30 5.01 1.49 0.79 36.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.73 1.87 0.81 0.60 0.72 0.78 6.20%
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 2.59 2.71 3.35 1.35 1.31 1.69 1.90 5.29%
P/EPS 21.83 25.58 26.24 -11.78 21.11 66.90 122.11 -24.92%
EY 4.58 3.91 3.81 -8.49 4.74 1.49 0.82 33.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.42 1.83 0.79 0.63 0.72 0.75 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