[HARBOUR] QoQ Quarter Result on 30-Jun-2009 [#4]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 7.17%
YoY- -31.73%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 73,303 70,897 92,875 70,510 68,780 85,234 103,041 -20.32%
PBT 8,934 5,817 9,409 7,191 7,541 5,693 11,885 -17.34%
Tax -2,225 -1,956 -1,942 -1,056 -2,121 -1,408 -2,955 -17.24%
NP 6,709 3,861 7,467 6,135 5,420 4,285 8,930 -17.37%
-
NP to SH 6,644 3,831 7,611 6,723 6,273 4,792 8,437 -14.73%
-
Tax Rate 24.90% 33.63% 20.64% 14.69% 28.13% 24.73% 24.86% -
Total Cost 66,594 67,036 85,408 64,375 63,360 80,949 94,111 -20.60%
-
Net Worth 236,635 229,860 229,422 221,766 216,373 209,536 207,288 9.23%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 236,635 229,860 229,422 221,766 216,373 209,536 207,288 9.23%
NOSH 182,027 182,428 182,081 181,775 181,826 182,205 181,831 0.07%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 9.15% 5.45% 8.04% 8.70% 7.88% 5.03% 8.67% -
ROE 2.81% 1.67% 3.32% 3.03% 2.90% 2.29% 4.07% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 40.27 38.86 51.01 38.79 37.83 46.78 56.67 -20.38%
EPS 3.65 2.10 4.18 3.69 3.45 2.63 4.64 -14.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.26 1.26 1.22 1.19 1.15 1.14 9.15%
Adjusted Per Share Value based on latest NOSH - 181,775
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 18.31 17.71 23.20 17.61 17.18 21.29 25.73 -20.30%
EPS 1.66 0.96 1.90 1.68 1.57 1.20 2.11 -14.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.591 0.5741 0.573 0.5539 0.5404 0.5233 0.5177 9.23%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.78 0.74 0.71 0.71 0.58 0.59 0.61 -
P/RPS 1.94 1.90 1.39 1.83 1.53 1.26 1.08 47.82%
P/EPS 21.37 35.24 16.99 19.20 16.81 22.43 13.15 38.26%
EY 4.68 2.84 5.89 5.21 5.95 4.46 7.61 -27.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.59 0.56 0.58 0.49 0.51 0.54 7.28%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 24/05/10 23/02/10 25/11/09 25/08/09 21/05/09 23/02/09 26/11/08 -
Price 0.78 0.77 0.73 0.75 0.77 0.60 0.59 -
P/RPS 1.94 1.98 1.43 1.93 2.04 1.28 1.04 51.59%
P/EPS 21.37 36.67 17.46 20.28 22.32 22.81 12.72 41.36%
EY 4.68 2.73 5.73 4.93 4.48 4.38 7.86 -29.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.61 0.58 0.61 0.65 0.52 0.52 10.01%

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