[HARBOUR] YoY Quarter Result on 31-Dec-2011 [#2]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 0.87%
YoY- 127.47%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 128,351 107,771 110,986 105,417 82,865 70,897 85,234 7.05%
PBT 17,547 9,384 8,836 10,365 4,327 5,817 5,693 20.62%
Tax -3,906 -2,358 -2,624 -2,797 -1,002 -1,956 -1,408 18.52%
NP 13,641 7,026 6,212 7,568 3,325 3,861 4,285 21.27%
-
NP to SH 12,929 6,492 6,261 7,038 3,094 3,831 4,792 17.98%
-
Tax Rate 22.26% 25.13% 29.70% 26.99% 23.16% 33.63% 24.73% -
Total Cost 114,710 100,745 104,774 97,849 79,540 67,036 80,949 5.97%
-
Net Worth 251,296 212,763 276,648 254,604 238,419 229,860 209,536 3.07%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 251,296 212,763 276,648 254,604 238,419 229,860 209,536 3.07%
NOSH 182,098 181,848 182,005 181,860 181,999 182,428 182,205 -0.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 10.63% 6.52% 5.60% 7.18% 4.01% 5.45% 5.03% -
ROE 5.14% 3.05% 2.26% 2.76% 1.30% 1.67% 2.29% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 70.48 59.26 60.98 57.97 45.53 38.86 46.78 7.06%
EPS 7.10 3.57 3.44 3.87 1.70 2.10 2.63 17.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.17 1.52 1.40 1.31 1.26 1.15 3.08%
Adjusted Per Share Value based on latest NOSH - 181,860
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 32.06 26.92 27.72 26.33 20.70 17.71 21.29 7.05%
EPS 3.23 1.62 1.56 1.76 0.77 0.96 1.20 17.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6276 0.5314 0.6909 0.6359 0.5955 0.5741 0.5233 3.07%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.58 0.86 0.87 0.90 1.09 0.74 0.59 -
P/RPS 2.24 1.45 1.43 1.55 2.39 1.90 1.26 10.05%
P/EPS 22.25 24.09 25.29 23.26 64.12 35.24 22.43 -0.13%
EY 4.49 4.15 3.95 4.30 1.56 2.84 4.46 0.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.74 0.57 0.64 0.83 0.59 0.51 14.33%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 24/02/14 25/02/13 27/02/12 28/02/11 23/02/10 23/02/09 -
Price 1.55 1.77 0.86 0.93 0.99 0.77 0.60 -
P/RPS 2.20 2.99 1.41 1.60 2.17 1.98 1.28 9.44%
P/EPS 21.83 49.58 25.00 24.03 58.24 36.67 22.81 -0.72%
EY 4.58 2.02 4.00 4.16 1.72 2.73 4.38 0.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.51 0.57 0.66 0.76 0.61 0.52 13.63%

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