[HARBOUR] QoQ TTM 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- 13.09%
YoY- -31.27%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 448,759 403,181 380,629 357,059 323,939 309,344 297,376 31.53%
PBT 31,345 28,338 22,300 20,272 17,378 23,819 25,309 15.31%
Tax -9,555 -7,974 -6,179 -7,053 -7,032 -9,137 -10,091 -3.57%
NP 21,790 20,364 16,121 13,219 10,346 14,682 15,218 27.01%
-
NP to SH 21,747 19,261 15,317 13,197 11,669 15,710 16,447 20.44%
-
Tax Rate 30.48% 28.14% 27.71% 34.79% 40.46% 38.36% 39.87% -
Total Cost 426,969 382,817 364,508 343,840 313,593 294,662 282,158 31.77%
-
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 4.86% 5.05% 4.24% 3.70% 3.19% 4.75% 5.12% -
ROE 8.43% 7.57% 6.09% 5.40% 4.82% 6.59% 6.90% -
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 246.91 221.70 208.94 195.89 177.96 169.97 163.47 31.61%
EPS 11.97 10.59 8.41 7.24 6.41 8.63 9.04 20.56%
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 112.08 100.69 95.06 89.18 80.90 77.26 74.27 31.53%
EPS 5.43 4.81 3.83 3.30 2.91 3.92 4.11 20.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6446 0.6359 0.6278 0.61 0.6046 0.5955 0.5952 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 0.37 0.41 0.43 0.50 0.57 0.64 0.46 -13.49%
P/EPS 7.61 8.50 10.70 13.40 15.91 12.63 8.41 -6.44%
EY 13.15 11.77 9.34 7.46 6.28 7.92 11.90 6.87%
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 0.37 0.42 0.43 0.50 0.56 0.58 0.59 -26.71%
P/EPS 7.69 8.78 10.58 13.40 15.44 11.47 10.62 -19.34%
EY 13.01 11.39 9.45 7.46 6.48 8.72 9.42 23.99%
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