[HARBOUR] YoY TTM Result on 30-Sep-2013 [#1]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 28.11%
YoY- -74.87%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 589,460 516,726 458,814 467,762 468,642 380,629 297,376 12.06%
PBT 105,800 74,680 55,514 20,191 35,181 22,300 25,309 26.89%
Tax -30,899 -20,337 -16,821 -11,523 -9,567 -6,179 -10,091 20.48%
NP 74,901 54,343 38,693 8,668 25,614 16,121 15,218 30.39%
-
NP to SH 57,492 51,198 35,898 6,882 27,389 15,317 16,447 23.16%
-
Tax Rate 29.21% 27.23% 30.30% 57.07% 27.19% 27.71% 39.87% -
Total Cost 514,559 462,383 420,121 459,094 443,028 364,508 282,158 10.52%
-
Net Worth 336,335 291,295 242,180 211,066 274,759 251,390 238,302 5.90%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 336,335 291,295 242,180 211,066 274,759 251,390 238,302 5.90%
NOSH 400,400 182,059 182,090 181,954 181,959 182,167 181,910 14.03%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 12.71% 10.52% 8.43% 1.85% 5.47% 4.24% 5.12% -
ROE 17.09% 17.58% 14.82% 3.26% 9.97% 6.09% 6.90% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 147.22 283.82 251.97 257.08 257.55 208.94 163.47 -1.72%
EPS 14.36 28.12 19.71 3.78 15.05 8.41 9.04 8.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 1.60 1.33 1.16 1.51 1.38 1.31 -7.13%
Adjusted Per Share Value based on latest NOSH - 181,954
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 147.22 129.05 114.59 116.82 117.04 95.06 74.27 12.06%
EPS 14.36 12.79 8.97 1.72 6.84 3.83 4.11 23.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.7275 0.6048 0.5271 0.6862 0.6278 0.5952 5.90%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.94 2.43 1.77 0.88 0.90 0.90 0.76 -
P/RPS 0.64 0.86 0.70 0.34 0.35 0.43 0.46 5.65%
P/EPS 6.55 8.64 8.98 23.27 5.98 10.70 8.41 -4.07%
EY 15.28 11.57 11.14 4.30 16.72 9.34 11.90 4.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.52 1.33 0.76 0.60 0.65 0.58 11.58%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 22/11/16 24/11/15 24/11/14 27/11/13 27/11/12 29/11/11 25/11/10 -
Price 0.83 3.13 1.64 0.86 0.94 0.89 0.96 -
P/RPS 0.56 1.10 0.65 0.33 0.36 0.43 0.59 -0.86%
P/EPS 5.78 11.13 8.32 22.74 6.24 10.58 10.62 -9.63%
EY 17.30 8.98 12.02 4.40 16.01 9.45 9.42 10.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.96 1.23 0.74 0.62 0.64 0.73 5.20%

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