[HARBOUR] QoQ Cumulative Quarter Result on 30-Jun-2008 [#4]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- 59.89%
YoY- 420.43%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 257,055 188,275 103,041 345,491 247,023 165,107 80,584 116.54%
PBT 25,119 17,578 11,885 36,099 23,275 17,031 6,486 146.41%
Tax -6,484 -4,363 -2,955 -9,486 -6,951 -5,431 -2,085 112.90%
NP 18,635 13,215 8,930 26,613 16,324 11,600 4,401 161.49%
-
NP to SH 19,502 13,229 8,437 26,292 16,444 12,055 4,988 147.97%
-
Tax Rate 25.81% 24.82% 24.86% 26.28% 29.86% 31.89% 32.15% -
Total Cost 238,420 175,060 94,111 318,878 230,699 153,507 76,183 113.80%
-
Net Worth 216,486 209,262 207,288 198,340 187,359 183,920 178,402 13.75%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 216,486 209,262 207,288 198,340 187,359 183,920 178,402 13.75%
NOSH 181,921 181,966 181,831 181,964 181,902 182,099 182,043 -0.04%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 7.25% 7.02% 8.67% 7.70% 6.61% 7.03% 5.46% -
ROE 9.01% 6.32% 4.07% 13.26% 8.78% 6.55% 2.80% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 141.30 103.47 56.67 189.87 135.80 90.67 44.27 116.62%
EPS 10.72 7.27 4.64 14.45 9.04 6.62 2.74 148.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.15 1.14 1.09 1.03 1.01 0.98 13.80%
Adjusted Per Share Value based on latest NOSH - 182,066
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 64.20 47.02 25.73 86.29 61.69 41.24 20.13 116.51%
EPS 4.87 3.30 2.11 6.57 4.11 3.01 1.25 147.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5407 0.5226 0.5177 0.4954 0.4679 0.4593 0.4456 13.75%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.58 0.59 0.61 0.68 0.71 0.75 0.88 -
P/RPS 0.41 0.57 1.08 0.36 0.52 0.83 1.99 -65.08%
P/EPS 5.41 8.12 13.15 4.71 7.85 11.33 32.12 -69.46%
EY 18.48 12.32 7.61 21.25 12.73 8.83 3.11 227.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.51 0.54 0.62 0.69 0.74 0.90 -33.29%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 21/05/09 23/02/09 26/11/08 28/08/08 27/05/08 26/02/08 28/11/07 -
Price 0.77 0.60 0.59 0.60 0.68 0.74 0.79 -
P/RPS 0.54 0.58 1.04 0.32 0.50 0.82 1.78 -54.81%
P/EPS 7.18 8.25 12.72 4.15 7.52 11.18 28.83 -60.38%
EY 13.92 12.12 7.86 24.08 13.29 8.95 3.47 152.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.52 0.52 0.55 0.66 0.73 0.81 -13.63%

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