[HARBOUR] QoQ Cumulative 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- -70.98%
YoY- -9.79%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 308,706 237,075 163,772 92,875 327,565 257,055 188,275 39.17%
PBT 26,750 24,160 15,226 9,409 32,310 25,119 17,578 32.40%
Tax -8,509 -6,123 -3,898 -1,942 -7,540 -6,484 -4,363 56.28%
NP 18,241 18,037 11,328 7,467 24,770 18,635 13,215 24.04%
-
NP to SH 19,201 18,086 11,442 7,611 26,225 19,502 13,229 28.28%
-
Tax Rate 31.81% 25.34% 25.60% 20.64% 23.34% 25.81% 24.82% -
Total Cost 290,465 219,038 152,444 85,408 302,795 238,420 175,060 40.28%
-
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% 7.65% 4.99% 3.32% 11.81% 9.01% 6.32% -
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 169.69 130.30 90.03 51.01 179.97 141.30 103.47 39.19%
EPS 10.55 9.94 6.29 4.18 14.41 10.72 7.27 28.26%
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 59.21 40.90 23.20 81.81 64.20 47.02 39.17%
EPS 4.80 4.52 2.86 1.90 6.55 4.87 3.30 28.46%
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 0.60 0.82 1.39 0.39 0.41 0.57 -13.35%
P/EPS 7.39 7.85 11.76 16.99 4.93 5.41 8.12 -6.10%
EY 13.53 12.74 8.50 5.89 20.29 18.48 12.32 6.46%
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 0.60 0.86 1.43 0.42 0.54 0.58 -16.86%
P/EPS 7.11 7.85 12.24 17.46 5.21 7.18 8.25 -9.46%
EY 14.07 12.74 8.17 5.73 19.21 13.92 12.12 10.48%
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