[HARBOUR] QoQ Annualized Quarter Result on 31-Dec-2007 [#2]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 20.84%
YoY- 484.34%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 412,164 345,491 329,364 330,214 322,336 287,868 276,346 30.44%
PBT 47,540 36,099 31,033 34,062 25,944 7,943 580 1771.83%
Tax -11,820 -9,486 -9,268 -10,862 -8,340 -4,374 -660 580.92%
NP 35,720 26,613 21,765 23,200 17,604 3,569 -80 -
-
NP to SH 33,748 26,292 21,925 24,110 19,952 5,052 1,158 841.22%
-
Tax Rate 24.86% 26.28% 29.86% 31.89% 32.15% 55.07% 113.79% -
Total Cost 376,444 318,878 307,598 307,014 304,732 284,299 276,426 22.79%
-
Net Worth 207,288 198,340 187,359 183,920 178,402 172,899 168,368 14.82%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - 1,819 - -
Div Payout % - - - - - 36.03% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 207,288 198,340 187,359 183,920 178,402 172,899 168,368 14.82%
NOSH 181,831 181,964 181,902 182,099 182,043 181,999 181,041 0.28%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 8.67% 7.70% 6.61% 7.03% 5.46% 1.24% -0.03% -
ROE 16.28% 13.26% 11.70% 13.11% 11.18% 2.92% 0.69% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 226.67 189.87 181.07 181.34 177.07 158.17 152.64 30.06%
EPS 18.56 14.45 12.05 13.24 10.96 2.78 0.64 838.14%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.14 1.09 1.03 1.01 0.98 0.95 0.93 14.49%
Adjusted Per Share Value based on latest NOSH - 182,139
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 102.94 86.29 82.26 82.47 80.50 71.90 69.02 30.44%
EPS 8.43 6.57 5.48 6.02 4.98 1.26 0.29 839.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.45 0.00 -
NAPS 0.5177 0.4954 0.4679 0.4593 0.4456 0.4318 0.4205 14.82%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.61 0.68 0.71 0.75 0.88 0.56 0.60 -
P/RPS 0.27 0.36 0.39 0.41 0.50 0.35 0.39 -21.68%
P/EPS 3.29 4.71 5.89 5.66 8.03 20.17 93.75 -89.21%
EY 30.43 21.25 16.98 17.65 12.45 4.96 1.07 826.04%
DY 0.00 0.00 0.00 0.00 0.00 1.79 0.00 -
P/NAPS 0.54 0.62 0.69 0.74 0.90 0.59 0.65 -11.59%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 28/08/08 27/05/08 26/02/08 28/11/07 30/08/07 25/05/07 -
Price 0.59 0.60 0.68 0.74 0.79 0.92 0.50 -
P/RPS 0.26 0.32 0.38 0.41 0.45 0.58 0.33 -14.65%
P/EPS 3.18 4.15 5.64 5.59 7.21 33.14 78.13 -88.09%
EY 31.46 24.08 17.73 17.89 13.87 3.02 1.28 740.42%
DY 0.00 0.00 0.00 0.00 0.00 1.09 0.00 -
P/NAPS 0.52 0.55 0.66 0.73 0.81 0.97 0.54 -2.47%

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