[HARBOUR] QoQ Annualized Quarter Result on 30-Sep-2011 [#1]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- 110.98%
YoY- 43.65%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 472,973 458,678 421,064 420,460 357,060 336,410 328,820 27.45%
PBT 35,230 34,482 40,722 39,984 20,207 19,717 24,590 27.11%
Tax -9,221 -9,530 -10,892 -10,600 -6,950 -6,194 -9,052 1.24%
NP 26,009 24,952 29,830 29,384 13,257 13,522 15,538 41.02%
-
NP to SH 27,192 25,472 28,030 27,908 13,228 14,072 15,902 43.04%
-
Tax Rate 26.17% 27.64% 26.75% 26.51% 34.39% 31.41% 36.81% -
Total Cost 446,964 433,726 391,234 391,076 343,803 322,888 313,282 26.76%
-
Net Worth 200,174 258,358 254,818 251,390 243,935 242,014 238,348 -10.99%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - 3,640 - - -
Div Payout % - - - - 27.52% - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 200,174 258,358 254,818 251,390 243,935 242,014 238,348 -10.99%
NOSH 181,977 181,942 182,012 182,167 182,041 181,965 181,945 0.01%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 5.50% 5.44% 7.08% 6.99% 3.71% 4.02% 4.73% -
ROE 13.58% 9.86% 11.00% 11.10% 5.42% 5.81% 6.67% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 259.91 252.10 231.34 230.81 196.14 184.88 180.72 27.44%
EPS 14.94 14.00 15.40 15.32 7.27 7.73 8.74 43.01%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.10 1.42 1.40 1.38 1.34 1.33 1.31 -11.00%
Adjusted Per Share Value based on latest NOSH - 182,167
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 118.61 115.03 105.60 105.44 89.54 84.37 82.46 27.45%
EPS 6.82 6.39 7.03 7.00 3.32 3.53 3.99 43.00%
DPS 0.00 0.00 0.00 0.00 0.91 0.00 0.00 -
NAPS 0.502 0.6479 0.639 0.6304 0.6118 0.6069 0.5977 -10.99%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.88 0.91 0.90 0.90 0.97 1.02 1.09 -
P/RPS 0.34 0.36 0.39 0.39 0.49 0.55 0.60 -31.54%
P/EPS 5.89 6.50 5.84 5.87 13.35 13.19 12.47 -39.37%
EY 16.98 15.38 17.11 17.02 7.49 7.58 8.02 64.95%
DY 0.00 0.00 0.00 0.00 2.06 0.00 0.00 -
P/NAPS 0.80 0.64 0.64 0.65 0.72 0.77 0.83 -2.42%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 28/05/12 27/02/12 29/11/11 24/08/11 30/05/11 28/02/11 -
Price 0.93 0.92 0.93 0.89 0.97 0.99 0.99 -
P/RPS 0.36 0.36 0.40 0.39 0.49 0.54 0.55 -24.63%
P/EPS 6.22 6.57 6.04 5.81 13.35 12.80 11.33 -32.97%
EY 16.07 15.22 16.56 17.21 7.49 7.81 8.83 49.11%
DY 0.00 0.00 0.00 0.00 2.06 0.00 0.00 -
P/NAPS 0.85 0.65 0.66 0.64 0.72 0.74 0.76 7.75%

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