[HARBOUR] YoY Quarter Result on 31-Mar-2015 [#3]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- -4.52%
YoY- 125.07%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 142,198 150,682 181,599 126,152 115,060 102,624 133,476 1.06%
PBT 10,415 3,106 42,640 18,516 10,138 6,829 5,500 11.22%
Tax -3,659 -2,322 -13,731 -5,749 -3,949 -1,608 -1,701 13.61%
NP 6,756 784 28,909 12,767 6,189 5,221 3,799 10.06%
-
NP to SH 6,107 543 15,288 12,345 5,485 5,466 5,089 3.08%
-
Tax Rate 35.13% 74.76% 32.20% 31.05% 38.95% 23.55% 30.93% -
Total Cost 135,442 149,898 152,690 113,385 108,871 97,403 129,677 0.72%
-
Net Worth 360,359 336,335 308,307 264,015 218,671 282,409 258,084 5.71%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 360,359 336,335 308,307 264,015 218,671 282,409 258,084 5.71%
NOSH 400,400 400,400 400,400 182,079 182,225 182,200 181,750 14.06%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 4.75% 0.52% 15.92% 10.12% 5.38% 5.09% 2.85% -
ROE 1.69% 0.16% 4.96% 4.68% 2.51% 1.94% 1.97% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 35.51 37.63 45.35 69.28 63.14 56.32 73.44 -11.40%
EPS 1.53 0.14 3.82 6.78 3.01 3.00 2.80 -9.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.84 0.77 1.45 1.20 1.55 1.42 -7.31%
Adjusted Per Share Value based on latest NOSH - 182,079
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 35.66 37.79 45.54 31.64 28.86 25.74 33.47 1.06%
EPS 1.53 0.14 3.83 3.10 1.38 1.37 1.28 3.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9037 0.8435 0.7732 0.6621 0.5484 0.7082 0.6472 5.71%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.685 0.815 1.27 1.53 1.98 0.87 0.91 -
P/RPS 1.93 2.17 2.80 2.21 3.14 1.54 1.24 7.64%
P/EPS 44.91 600.97 33.26 22.57 65.78 29.00 32.50 5.53%
EY 2.23 0.17 3.01 4.43 1.52 3.45 3.08 -5.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.97 1.65 1.06 1.65 0.56 0.64 2.90%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 23/05/18 24/05/17 24/05/16 26/05/15 20/05/14 22/05/13 28/05/12 -
Price 0.695 0.87 1.08 2.01 1.78 0.94 0.92 -
P/RPS 1.96 2.31 2.38 2.90 2.82 1.67 1.25 7.78%
P/EPS 45.57 641.52 28.29 29.65 59.14 31.33 32.86 5.59%
EY 2.19 0.16 3.54 3.37 1.69 3.19 3.04 -5.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.04 1.40 1.39 1.48 0.61 0.65 2.86%

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