[HARBOUR] QoQ Quarter Result on 31-Dec-2009 [#2]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -49.66%
YoY- -20.05%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 81,545 71,631 73,303 70,897 92,875 70,510 68,780 12.00%
PBT 7,968 2,590 8,934 5,817 9,409 7,191 7,541 3.73%
Tax -3,524 -2,386 -2,225 -1,956 -1,942 -1,056 -2,121 40.23%
NP 4,444 204 6,709 3,861 7,467 6,135 5,420 -12.38%
-
NP to SH 4,857 1,115 6,644 3,831 7,611 6,723 6,273 -15.66%
-
Tax Rate 44.23% 92.12% 24.90% 33.63% 20.64% 14.69% 28.13% -
Total Cost 77,101 71,427 66,594 67,036 85,408 64,375 63,360 13.96%
-
Net Worth 238,302 181,538 236,635 229,860 229,422 221,766 216,373 6.64%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 238,302 181,538 236,635 229,860 229,422 221,766 216,373 6.64%
NOSH 181,910 181,538 182,027 182,428 182,081 181,775 181,826 0.03%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 5.45% 0.28% 9.15% 5.45% 8.04% 8.70% 7.88% -
ROE 2.04% 0.61% 2.81% 1.67% 3.32% 3.03% 2.90% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 44.83 39.46 40.27 38.86 51.01 38.79 37.83 11.97%
EPS 2.67 0.61 3.65 2.10 4.18 3.69 3.45 -15.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.00 1.30 1.26 1.26 1.22 1.19 6.60%
Adjusted Per Share Value based on latest NOSH - 182,428
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 20.45 17.96 18.38 17.78 23.29 17.68 17.25 12.00%
EPS 1.22 0.28 1.67 0.96 1.91 1.69 1.57 -15.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5976 0.4553 0.5934 0.5765 0.5754 0.5562 0.5426 6.64%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.76 0.78 0.78 0.74 0.71 0.71 0.58 -
P/RPS 1.70 1.98 1.94 1.90 1.39 1.83 1.53 7.26%
P/EPS 28.46 127.00 21.37 35.24 16.99 19.20 16.81 42.00%
EY 3.51 0.79 4.68 2.84 5.89 5.21 5.95 -29.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.78 0.60 0.59 0.56 0.58 0.49 11.88%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 24/08/10 24/05/10 23/02/10 25/11/09 25/08/09 21/05/09 -
Price 0.96 0.75 0.78 0.77 0.73 0.75 0.77 -
P/RPS 2.14 1.90 1.94 1.98 1.43 1.93 2.04 3.23%
P/EPS 35.96 122.11 21.37 36.67 17.46 20.28 22.32 37.39%
EY 2.78 0.82 4.68 2.73 5.73 4.93 4.48 -27.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.75 0.60 0.61 0.58 0.61 0.65 8.03%

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