[HARBOUR] QoQ Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 16.09%
YoY- -9.79%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 308,706 316,100 327,544 371,500 327,565 342,740 376,550 -12.43%
PBT 26,750 32,213 30,452 37,636 32,310 33,492 35,156 -16.69%
Tax -8,509 -8,164 -7,796 -7,768 -7,540 -8,645 -8,726 -1.66%
NP 18,241 24,049 22,656 29,868 24,770 24,846 26,430 -21.95%
-
NP to SH 19,201 24,114 22,884 30,444 26,225 26,002 26,458 -19.29%
-
Tax Rate 31.81% 25.34% 25.60% 20.64% 23.34% 25.81% 24.82% -
Total Cost 290,465 292,050 304,888 341,632 302,795 317,893 350,120 -11.73%
-
Net Worth 238,323 236,537 229,203 229,422 222,053 216,486 209,262 9.08%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 238,323 236,537 229,203 229,422 222,053 216,486 209,262 9.08%
NOSH 181,926 181,951 181,907 182,081 182,011 181,921 181,966 -0.01%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 5.91% 7.61% 6.92% 8.04% 7.56% 7.25% 7.02% -
ROE 8.06% 10.19% 9.98% 13.27% 11.81% 12.01% 12.64% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 169.69 173.73 180.06 204.03 179.97 188.40 206.93 -12.42%
EPS 10.55 13.25 12.58 16.72 14.41 14.29 14.54 -19.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.30 1.26 1.26 1.22 1.19 1.15 9.09%
Adjusted Per Share Value based on latest NOSH - 182,081
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 77.10 78.95 81.80 92.78 81.81 85.60 94.04 -12.43%
EPS 4.80 6.02 5.72 7.60 6.55 6.49 6.61 -19.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5952 0.5908 0.5724 0.573 0.5546 0.5407 0.5226 9.08%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.78 0.78 0.74 0.71 0.71 0.58 0.59 -
P/RPS 0.46 0.45 0.41 0.35 0.39 0.31 0.29 36.12%
P/EPS 7.39 5.89 5.88 4.25 4.93 4.06 4.06 49.24%
EY 13.53 16.99 17.00 23.55 20.29 24.64 24.64 -33.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.60 0.59 0.56 0.58 0.49 0.51 11.47%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 24/05/10 23/02/10 25/11/09 25/08/09 21/05/09 23/02/09 -
Price 0.75 0.78 0.77 0.73 0.75 0.77 0.60 -
P/RPS 0.44 0.45 0.43 0.36 0.42 0.41 0.29 32.14%
P/EPS 7.11 5.89 6.12 4.37 5.21 5.39 4.13 43.78%
EY 14.07 16.99 16.34 22.90 19.21 18.56 24.23 -30.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.60 0.61 0.58 0.61 0.65 0.52 6.32%

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