[HARBOUR] YoY Quarter Result on 30-Jun-2014 [#4]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 131.29%
YoY- 193.3%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 135,619 159,113 147,017 99,372 118,791 128,953 104,751 4.39%
PBT 18,447 29,738 24,272 18,904 -8,072 9,532 5,484 22.38%
Tax -7,252 -7,346 -7,023 -4,927 -3,851 -2,365 -2,407 20.15%
NP 11,195 22,392 17,249 13,977 -11,923 7,167 3,077 23.99%
-
NP to SH 9,664 18,895 15,583 12,686 -13,597 8,020 2,643 24.09%
-
Tax Rate 39.31% 24.70% 28.93% 26.06% - 24.81% 43.89% -
Total Cost 124,424 136,721 129,768 85,395 130,714 121,786 101,674 3.41%
-
Net Worth 344,344 328,327 280,348 181,890 202,043 267,626 244,249 5.88%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 344,344 328,327 280,348 181,890 202,043 267,626 244,249 5.88%
NOSH 400,400 400,400 182,044 181,890 182,021 182,058 182,275 14.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 8.25% 14.07% 11.73% 14.07% -10.04% 5.56% 2.94% -
ROE 2.81% 5.75% 5.56% 6.97% -6.73% 3.00% 1.08% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 33.87 39.74 80.76 54.63 65.26 70.83 57.47 -8.42%
EPS 2.41 4.72 8.56 6.97 -7.47 4.41 1.45 8.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.82 1.54 1.00 1.11 1.47 1.34 -7.11%
Adjusted Per Share Value based on latest NOSH - 181,890
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 33.87 39.74 36.72 24.82 29.67 32.21 26.16 4.39%
EPS 2.41 4.72 3.89 3.17 -3.40 2.00 0.66 24.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.82 0.7002 0.4543 0.5046 0.6684 0.61 5.88%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.70 0.92 2.66 1.87 0.90 0.88 0.97 -
P/RPS 2.07 2.32 3.29 3.42 1.38 1.24 1.69 3.43%
P/EPS 29.00 19.50 31.07 26.81 -12.05 19.98 66.90 -12.99%
EY 3.45 5.13 3.22 3.73 -8.30 5.01 1.49 15.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.12 1.73 1.87 0.81 0.60 0.72 1.98%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 28/08/17 29/08/16 24/08/15 29/08/14 30/08/13 30/08/12 24/08/11 -
Price 0.71 1.03 2.19 1.83 0.88 0.93 0.97 -
P/RPS 2.10 2.59 2.71 3.35 1.35 1.31 1.69 3.68%
P/EPS 29.42 21.83 25.58 26.24 -11.78 21.11 66.90 -12.78%
EY 3.40 4.58 3.91 3.81 -8.49 4.74 1.49 14.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.26 1.42 1.83 0.79 0.63 0.72 2.39%

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