[HARBOUR] QoQ Quarter Result on 31-Dec-2011 [#2]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 0.87%
YoY- 127.47%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 100,796 128,953 133,476 105,417 105,115 104,751 87,898 9.53%
PBT 9,784 9,532 5,500 10,365 9,996 5,484 2,493 148.18%
Tax -2,704 -2,365 -1,701 -2,797 -2,650 -2,407 -120 693.26%
NP 7,080 7,167 3,799 7,568 7,346 3,077 2,373 106.83%
-
NP to SH 7,242 8,020 5,089 7,038 6,977 2,643 2,603 97.44%
-
Tax Rate 27.64% 24.81% 30.93% 26.99% 26.51% 43.89% 4.81% -
Total Cost 93,716 121,786 129,677 97,849 97,769 101,674 85,525 6.26%
-
Net Worth 274,759 267,626 258,084 254,604 251,390 244,249 242,097 8.77%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 274,759 267,626 258,084 254,604 251,390 244,249 242,097 8.77%
NOSH 181,959 182,058 181,750 181,860 182,167 182,275 182,027 -0.02%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 7.02% 5.56% 2.85% 7.18% 6.99% 2.94% 2.70% -
ROE 2.64% 3.00% 1.97% 2.76% 2.78% 1.08% 1.08% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 55.39 70.83 73.44 57.97 57.70 57.47 48.29 9.54%
EPS 3.98 4.41 2.80 3.87 3.83 1.45 1.43 97.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.47 1.42 1.40 1.38 1.34 1.33 8.80%
Adjusted Per Share Value based on latest NOSH - 181,860
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 25.17 32.21 33.34 26.33 26.25 26.16 21.95 9.52%
EPS 1.81 2.00 1.27 1.76 1.74 0.66 0.65 97.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6862 0.6684 0.6446 0.6359 0.6278 0.61 0.6046 8.78%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.90 0.88 0.91 0.90 0.90 0.97 1.02 -
P/RPS 1.62 1.24 1.24 1.55 1.56 1.69 2.11 -16.11%
P/EPS 22.61 19.98 32.50 23.26 23.50 66.90 71.33 -53.41%
EY 4.42 5.01 3.08 4.30 4.26 1.49 1.40 114.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.60 0.64 0.64 0.65 0.72 0.77 -15.28%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 30/08/12 28/05/12 27/02/12 29/11/11 24/08/11 30/05/11 -
Price 0.94 0.93 0.92 0.93 0.89 0.97 0.99 -
P/RPS 1.70 1.31 1.25 1.60 1.54 1.69 2.05 -11.70%
P/EPS 23.62 21.11 32.86 24.03 23.24 66.90 69.23 -51.07%
EY 4.23 4.74 3.04 4.16 4.30 1.49 1.44 104.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.63 0.65 0.66 0.64 0.72 0.74 -11.09%

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