[HARBOUR] QoQ Annualized Quarter Result on 30-Jun-2008 [#4]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- 19.92%
YoY- 420.43%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 342,740 376,550 412,164 345,491 329,364 330,214 322,336 4.17%
PBT 33,492 35,156 47,540 36,099 31,033 34,062 25,944 18.54%
Tax -8,645 -8,726 -11,820 -9,486 -9,268 -10,862 -8,340 2.42%
NP 24,846 26,430 35,720 26,613 21,765 23,200 17,604 25.79%
-
NP to SH 26,002 26,458 33,748 26,292 21,925 24,110 19,952 19.29%
-
Tax Rate 25.81% 24.82% 24.86% 26.28% 29.86% 31.89% 32.15% -
Total Cost 317,893 350,120 376,444 318,878 307,598 307,014 304,732 2.85%
-
Net Worth 216,486 209,262 207,288 198,340 187,359 183,920 178,402 13.75%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 216,486 209,262 207,288 198,340 187,359 183,920 178,402 13.75%
NOSH 181,921 181,966 181,831 181,964 181,902 182,099 182,043 -0.04%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 7.25% 7.02% 8.67% 7.70% 6.61% 7.03% 5.46% -
ROE 12.01% 12.64% 16.28% 13.26% 11.70% 13.11% 11.18% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 188.40 206.93 226.67 189.87 181.07 181.34 177.07 4.21%
EPS 14.29 14.54 18.56 14.45 12.05 13.24 10.96 19.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.15 1.14 1.09 1.03 1.01 0.98 13.80%
Adjusted Per Share Value based on latest NOSH - 182,066
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 85.95 94.43 103.36 86.64 82.60 82.81 80.84 4.16%
EPS 6.52 6.64 8.46 6.59 5.50 6.05 5.00 19.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5429 0.5248 0.5198 0.4974 0.4699 0.4612 0.4474 13.75%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.58 0.59 0.61 0.68 0.71 0.75 0.88 -
P/RPS 0.31 0.29 0.27 0.36 0.39 0.41 0.50 -27.26%
P/EPS 4.06 4.06 3.29 4.71 5.89 5.66 8.03 -36.50%
EY 24.64 24.64 30.43 21.25 16.98 17.65 12.45 57.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.51 0.54 0.62 0.69 0.74 0.90 -33.29%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 21/05/09 23/02/09 26/11/08 28/08/08 27/05/08 26/02/08 28/11/07 -
Price 0.77 0.60 0.59 0.60 0.68 0.74 0.79 -
P/RPS 0.41 0.29 0.26 0.32 0.38 0.41 0.45 -6.01%
P/EPS 5.39 4.13 3.18 4.15 5.64 5.59 7.21 -17.61%
EY 18.56 24.23 31.46 24.08 17.73 17.89 13.87 21.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.52 0.52 0.55 0.66 0.73 0.81 -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