[HARBOUR] QoQ Quarter Result on 30-Jun-2011 [#4]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- 1.54%
YoY- 137.04%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 133,476 105,417 105,115 104,751 87,898 82,865 81,545 38.84%
PBT 5,500 10,365 9,996 5,484 2,493 4,327 7,968 -21.87%
Tax -1,701 -2,797 -2,650 -2,407 -120 -1,002 -3,524 -38.43%
NP 3,799 7,568 7,346 3,077 2,373 3,325 4,444 -9.91%
-
NP to SH 5,089 7,038 6,977 2,643 2,603 3,094 4,857 3.15%
-
Tax Rate 30.93% 26.99% 26.51% 43.89% 4.81% 23.16% 44.23% -
Total Cost 129,677 97,849 97,769 101,674 85,525 79,540 77,101 41.38%
-
Net Worth 258,084 254,604 251,390 244,249 242,097 238,419 238,302 5.45%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 258,084 254,604 251,390 244,249 242,097 238,419 238,302 5.45%
NOSH 181,750 181,860 182,167 182,275 182,027 181,999 181,910 -0.05%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 2.85% 7.18% 6.99% 2.94% 2.70% 4.01% 5.45% -
ROE 1.97% 2.76% 2.78% 1.08% 1.08% 1.30% 2.04% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 73.44 57.97 57.70 57.47 48.29 45.53 44.83 38.92%
EPS 2.80 3.87 3.83 1.45 1.43 1.70 2.67 3.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.40 1.38 1.34 1.33 1.31 1.31 5.51%
Adjusted Per Share Value based on latest NOSH - 182,275
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 33.47 26.44 26.36 26.27 22.04 20.78 20.45 38.83%
EPS 1.28 1.77 1.75 0.66 0.65 0.78 1.22 3.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6472 0.6385 0.6304 0.6125 0.6071 0.5979 0.5976 5.45%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.91 0.90 0.90 0.97 1.02 1.09 0.76 -
P/RPS 1.24 1.55 1.56 1.69 2.11 2.39 1.70 -18.95%
P/EPS 32.50 23.26 23.50 66.90 71.33 64.12 28.46 9.24%
EY 3.08 4.30 4.26 1.49 1.40 1.56 3.51 -8.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.64 0.65 0.72 0.77 0.83 0.58 6.77%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 28/05/12 27/02/12 29/11/11 24/08/11 30/05/11 28/02/11 25/11/10 -
Price 0.92 0.93 0.89 0.97 0.99 0.99 0.96 -
P/RPS 1.25 1.60 1.54 1.69 2.05 2.17 2.14 -30.10%
P/EPS 32.86 24.03 23.24 66.90 69.23 58.24 35.96 -5.82%
EY 3.04 4.16 4.30 1.49 1.44 1.72 2.78 6.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.66 0.64 0.72 0.74 0.76 0.73 -7.43%

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