[HARBOUR] YoY TTM Result on 30-Sep-2014 [#1]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 7.43%
YoY- 421.62%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 553,952 589,460 516,726 458,814 467,762 468,642 380,629 6.44%
PBT 48,336 105,800 74,680 55,514 20,191 35,181 22,300 13.74%
Tax -16,582 -30,899 -20,337 -16,821 -11,523 -9,567 -6,179 17.86%
NP 31,754 74,901 54,343 38,693 8,668 25,614 16,121 11.94%
-
NP to SH 27,534 57,492 51,198 35,898 6,882 27,389 15,317 10.25%
-
Tax Rate 34.31% 29.21% 27.23% 30.30% 57.07% 27.19% 27.71% -
Total Cost 522,198 514,559 462,383 420,121 459,094 443,028 364,508 6.16%
-
Net Worth 356,355 336,335 291,295 242,180 211,066 274,759 251,390 5.98%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 356,355 336,335 291,295 242,180 211,066 274,759 251,390 5.98%
NOSH 400,400 400,400 182,059 182,090 181,954 181,959 182,167 14.01%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 5.73% 12.71% 10.52% 8.43% 1.85% 5.47% 4.24% -
ROE 7.73% 17.09% 17.58% 14.82% 3.26% 9.97% 6.09% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 138.35 147.22 283.82 251.97 257.08 257.55 208.94 -6.63%
EPS 6.88 14.36 28.12 19.71 3.78 15.05 8.41 -3.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.84 1.60 1.33 1.16 1.51 1.38 -7.04%
Adjusted Per Share Value based on latest NOSH - 182,090
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 138.92 147.83 129.59 115.06 117.31 117.53 95.46 6.44%
EPS 6.91 14.42 12.84 9.00 1.73 6.87 3.84 10.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8937 0.8435 0.7305 0.6073 0.5293 0.6891 0.6304 5.98%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.685 0.94 2.43 1.77 0.88 0.90 0.90 -
P/RPS 0.50 0.64 0.86 0.70 0.34 0.35 0.43 2.54%
P/EPS 9.96 6.55 8.64 8.98 23.27 5.98 10.70 -1.18%
EY 10.04 15.28 11.57 11.14 4.30 16.72 9.34 1.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.12 1.52 1.33 0.76 0.60 0.65 2.86%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 21/11/17 22/11/16 24/11/15 24/11/14 27/11/13 27/11/12 29/11/11 -
Price 0.745 0.83 3.13 1.64 0.86 0.94 0.89 -
P/RPS 0.54 0.56 1.10 0.65 0.33 0.36 0.43 3.86%
P/EPS 10.83 5.78 11.13 8.32 22.74 6.24 10.58 0.38%
EY 9.23 17.30 8.98 12.02 4.40 16.01 9.45 -0.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.99 1.96 1.23 0.74 0.62 0.64 4.63%

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