[HARBOUR] QoQ Annualized Quarter Result on 30-Sep-2008 [#1]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- 28.36%
YoY- 69.15%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 327,565 342,740 376,550 412,164 345,491 329,364 330,214 -0.53%
PBT 32,310 33,492 35,156 47,540 36,099 31,033 34,062 -3.46%
Tax -7,540 -8,645 -8,726 -11,820 -9,486 -9,268 -10,862 -21.61%
NP 24,770 24,846 26,430 35,720 26,613 21,765 23,200 4.46%
-
NP to SH 26,225 26,002 26,458 33,748 26,292 21,925 24,110 5.77%
-
Tax Rate 23.34% 25.81% 24.82% 24.86% 26.28% 29.86% 31.89% -
Total Cost 302,795 317,893 350,120 376,444 318,878 307,598 307,014 -0.91%
-
Net Worth 222,053 216,486 209,262 207,288 198,340 187,359 183,920 13.39%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 222,053 216,486 209,262 207,288 198,340 187,359 183,920 13.39%
NOSH 182,011 181,921 181,966 181,831 181,964 181,902 182,099 -0.03%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 7.56% 7.25% 7.02% 8.67% 7.70% 6.61% 7.03% -
ROE 11.81% 12.01% 12.64% 16.28% 13.26% 11.70% 13.11% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 179.97 188.40 206.93 226.67 189.87 181.07 181.34 -0.50%
EPS 14.41 14.29 14.54 18.56 14.45 12.05 13.24 5.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.19 1.15 1.14 1.09 1.03 1.01 13.43%
Adjusted Per Share Value based on latest NOSH - 181,831
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 82.15 85.95 94.43 103.36 86.64 82.60 82.81 -0.53%
EPS 6.58 6.52 6.64 8.46 6.59 5.50 6.05 5.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5569 0.5429 0.5248 0.5198 0.4974 0.4699 0.4612 13.40%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.71 0.58 0.59 0.61 0.68 0.71 0.75 -
P/RPS 0.39 0.31 0.29 0.27 0.36 0.39 0.41 -3.28%
P/EPS 4.93 4.06 4.06 3.29 4.71 5.89 5.66 -8.80%
EY 20.29 24.64 24.64 30.43 21.25 16.98 17.65 9.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.49 0.51 0.54 0.62 0.69 0.74 -15.00%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 25/08/09 21/05/09 23/02/09 26/11/08 28/08/08 27/05/08 26/02/08 -
Price 0.75 0.77 0.60 0.59 0.60 0.68 0.74 -
P/RPS 0.42 0.41 0.29 0.26 0.32 0.38 0.41 1.62%
P/EPS 5.21 5.39 4.13 3.18 4.15 5.64 5.59 -4.58%
EY 19.21 18.56 24.23 31.46 24.08 17.73 17.89 4.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.65 0.52 0.52 0.55 0.66 0.73 -11.29%

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