[HARBOUR] YoY Quarter Result on 31-Dec-2014 [#2]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 15.08%
YoY- 99.15%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 162,490 123,234 136,821 128,351 107,771 110,986 105,417 7.47%
PBT 15,324 11,311 20,702 17,547 9,384 8,836 10,365 6.72%
Tax -4,435 -2,901 -6,905 -3,906 -2,358 -2,624 -2,797 7.97%
NP 10,889 8,410 13,797 13,641 7,026 6,212 7,568 6.24%
-
NP to SH 9,789 7,801 14,496 12,929 6,492 6,261 7,038 5.64%
-
Tax Rate 28.94% 25.65% 33.35% 22.26% 25.13% 29.70% 26.99% -
Total Cost 151,601 114,824 123,024 114,710 100,745 104,774 97,849 7.56%
-
Net Worth 360,359 336,335 295,019 251,296 212,763 276,648 254,604 5.95%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 360,359 336,335 295,019 251,296 212,763 276,648 254,604 5.95%
NOSH 400,400 400,400 182,110 182,098 181,848 182,005 181,860 14.04%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 6.70% 6.82% 10.08% 10.63% 6.52% 5.60% 7.18% -
ROE 2.72% 2.32% 4.91% 5.14% 3.05% 2.26% 2.76% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 40.58 30.78 75.13 70.48 59.26 60.98 57.97 -5.76%
EPS 2.44 1.95 7.96 7.10 3.57 3.44 3.87 -7.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.84 1.62 1.38 1.17 1.52 1.40 -7.09%
Adjusted Per Share Value based on latest NOSH - 182,098
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 40.58 30.78 34.17 32.06 26.92 27.72 26.33 7.46%
EPS 2.44 1.95 3.62 3.23 1.62 1.56 1.76 5.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.84 0.7368 0.6276 0.5314 0.6909 0.6359 5.95%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.80 0.82 2.94 1.58 0.86 0.87 0.90 -
P/RPS 1.97 2.66 3.91 2.24 1.45 1.43 1.55 4.07%
P/EPS 32.72 42.09 36.93 22.25 24.09 25.29 23.26 5.84%
EY 3.06 2.38 2.71 4.49 4.15 3.95 4.30 -5.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.98 1.81 1.14 0.74 0.57 0.64 5.64%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 26/02/18 21/02/17 23/02/16 27/02/15 24/02/14 25/02/13 27/02/12 -
Price 0.74 0.865 2.81 1.55 1.77 0.86 0.93 -
P/RPS 1.82 2.81 3.74 2.20 2.99 1.41 1.60 2.16%
P/EPS 30.27 44.40 35.30 21.83 49.58 25.00 24.03 3.91%
EY 3.30 2.25 2.83 4.58 2.02 4.00 4.16 -3.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.03 1.73 1.12 1.51 0.57 0.66 3.68%

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