[HARBOUR] QoQ Annualized Quarter Result on 31-Mar-2009 [#3]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -1.72%
YoY- 18.6%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 327,544 371,500 327,565 342,740 376,550 412,164 345,491 -3.48%
PBT 30,452 37,636 32,310 33,492 35,156 47,540 36,099 -10.69%
Tax -7,796 -7,768 -7,540 -8,645 -8,726 -11,820 -9,486 -12.22%
NP 22,656 29,868 24,770 24,846 26,430 35,720 26,613 -10.14%
-
NP to SH 22,884 30,444 26,225 26,002 26,458 33,748 26,292 -8.81%
-
Tax Rate 25.60% 20.64% 23.34% 25.81% 24.82% 24.86% 26.28% -
Total Cost 304,888 341,632 302,795 317,893 350,120 376,444 318,878 -2.93%
-
Net Worth 229,203 229,422 222,053 216,486 209,262 207,288 198,340 10.09%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 229,203 229,422 222,053 216,486 209,262 207,288 198,340 10.09%
NOSH 181,907 182,081 182,011 181,921 181,966 181,831 181,964 -0.02%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 6.92% 8.04% 7.56% 7.25% 7.02% 8.67% 7.70% -
ROE 9.98% 13.27% 11.81% 12.01% 12.64% 16.28% 13.26% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 180.06 204.03 179.97 188.40 206.93 226.67 189.87 -3.46%
EPS 12.58 16.72 14.41 14.29 14.54 18.56 14.45 -8.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.26 1.22 1.19 1.15 1.14 1.09 10.11%
Adjusted Per Share Value based on latest NOSH - 181,826
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 81.80 92.78 81.81 85.60 94.04 102.94 86.29 -3.49%
EPS 5.72 7.60 6.55 6.49 6.61 8.43 6.57 -8.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5724 0.573 0.5546 0.5407 0.5226 0.5177 0.4954 10.08%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.74 0.71 0.71 0.58 0.59 0.61 0.68 -
P/RPS 0.41 0.35 0.39 0.31 0.29 0.27 0.36 9.03%
P/EPS 5.88 4.25 4.93 4.06 4.06 3.29 4.71 15.89%
EY 17.00 23.55 20.29 24.64 24.64 30.43 21.25 -13.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.56 0.58 0.49 0.51 0.54 0.62 -3.24%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 25/11/09 25/08/09 21/05/09 23/02/09 26/11/08 28/08/08 -
Price 0.77 0.73 0.75 0.77 0.60 0.59 0.60 -
P/RPS 0.43 0.36 0.42 0.41 0.29 0.26 0.32 21.70%
P/EPS 6.12 4.37 5.21 5.39 4.13 3.18 4.15 29.46%
EY 16.34 22.90 19.21 18.56 24.23 31.46 24.08 -22.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.58 0.61 0.65 0.52 0.52 0.55 7.12%

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