[HARBOUR] QoQ Quarter Result on 31-Dec-2008 [#2]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -43.2%
YoY- -32.19%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 92,875 70,510 68,780 85,234 103,041 98,468 81,916 8.72%
PBT 9,409 7,191 7,541 5,693 11,885 12,824 6,244 31.40%
Tax -1,942 -1,056 -2,121 -1,408 -2,955 -2,535 -1,520 17.72%
NP 7,467 6,135 5,420 4,285 8,930 10,289 4,724 35.65%
-
NP to SH 7,611 6,723 6,273 4,792 8,437 9,848 4,389 44.29%
-
Tax Rate 20.64% 14.69% 28.13% 24.73% 24.86% 19.77% 24.34% -
Total Cost 85,408 64,375 63,360 80,949 94,111 88,179 77,192 6.96%
-
Net Worth 229,422 221,766 216,373 209,536 207,288 198,452 187,579 14.35%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 229,422 221,766 216,373 209,536 207,288 198,452 187,579 14.35%
NOSH 182,081 181,775 181,826 182,205 181,831 182,066 182,116 -0.01%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 8.04% 8.70% 7.88% 5.03% 8.67% 10.45% 5.77% -
ROE 3.32% 3.03% 2.90% 2.29% 4.07% 4.96% 2.34% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 51.01 38.79 37.83 46.78 56.67 54.08 44.98 8.74%
EPS 4.18 3.69 3.45 2.63 4.64 5.41 2.41 44.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.22 1.19 1.15 1.14 1.09 1.03 14.36%
Adjusted Per Share Value based on latest NOSH - 182,205
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 23.29 17.68 17.25 21.38 25.84 24.69 20.54 8.72%
EPS 1.91 1.69 1.57 1.20 2.12 2.47 1.10 44.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5754 0.5562 0.5426 0.5255 0.5198 0.4977 0.4704 14.36%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.71 0.71 0.58 0.59 0.61 0.68 0.71 -
P/RPS 1.39 1.83 1.53 1.26 1.08 1.26 1.58 -8.17%
P/EPS 16.99 19.20 16.81 22.43 13.15 12.57 29.46 -30.69%
EY 5.89 5.21 5.95 4.46 7.61 7.95 3.39 44.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.58 0.49 0.51 0.54 0.62 0.69 -12.98%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 25/08/09 21/05/09 23/02/09 26/11/08 28/08/08 27/05/08 -
Price 0.73 0.75 0.77 0.60 0.59 0.60 0.68 -
P/RPS 1.43 1.93 2.04 1.28 1.04 1.11 1.51 -3.56%
P/EPS 17.46 20.28 22.32 22.81 12.72 11.09 28.22 -27.36%
EY 5.73 4.93 4.48 4.38 7.86 9.02 3.54 37.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.61 0.65 0.52 0.52 0.55 0.66 -8.24%

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