[HARBOUR] QoQ TTM Result on 30-Sep-2007 [#1]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 62.78%
YoY- 74.93%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 345,491 327,444 314,303 299,295 287,681 262,769 248,096 24.72%
PBT 36,099 30,454 20,711 11,129 7,614 384 3,810 348.37%
Tax -9,486 -10,730 -7,866 -5,219 -4,274 978 -637 506.28%
NP 26,613 19,724 12,845 5,910 3,340 1,362 3,173 313.34%
-
NP to SH 26,292 20,398 14,815 7,851 4,823 2,305 3,248 303.66%
-
Tax Rate 26.28% 35.23% 37.98% 46.90% 56.13% -254.69% 16.72% -
Total Cost 318,878 307,720 301,458 293,385 284,341 261,407 244,923 19.25%
-
Net Worth 198,452 187,579 183,960 178,402 173,101 168,245 193,639 1.65%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - 1,822 1,822 1,822 1,822 - - -
Div Payout % - 8.93% 12.30% 23.21% 37.78% - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 198,452 187,579 183,960 178,402 173,101 168,245 193,639 1.65%
NOSH 182,066 182,116 182,139 182,043 182,211 180,909 205,999 -7.91%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 7.70% 6.02% 4.09% 1.97% 1.16% 0.52% 1.28% -
ROE 13.25% 10.87% 8.05% 4.40% 2.79% 1.37% 1.68% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 189.76 179.80 172.56 164.41 157.88 145.25 120.43 35.44%
EPS 14.44 11.20 8.13 4.31 2.65 1.27 1.58 337.71%
DPS 0.00 1.00 1.00 1.00 1.00 0.00 0.00 -
NAPS 1.09 1.03 1.01 0.98 0.95 0.93 0.94 10.38%
Adjusted Per Share Value based on latest NOSH - 182,043
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 86.29 81.78 78.50 74.75 71.85 65.63 61.96 24.73%
EPS 6.57 5.09 3.70 1.96 1.20 0.58 0.81 304.21%
DPS 0.00 0.46 0.46 0.46 0.46 0.00 0.00 -
NAPS 0.4956 0.4685 0.4594 0.4456 0.4323 0.4202 0.4836 1.64%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.68 0.71 0.75 0.88 0.56 0.60 0.49 -
P/RPS 0.36 0.39 0.43 0.54 0.35 0.41 0.41 -8.31%
P/EPS 4.71 6.34 9.22 20.40 21.16 47.09 31.08 -71.60%
EY 21.24 15.78 10.85 4.90 4.73 2.12 3.22 252.12%
DY 0.00 1.41 1.33 1.14 1.79 0.00 0.00 -
P/NAPS 0.62 0.69 0.74 0.90 0.59 0.65 0.52 12.45%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 27/05/08 26/02/08 28/11/07 30/08/07 25/05/07 27/02/07 -
Price 0.60 0.68 0.74 0.79 0.92 0.50 0.71 -
P/RPS 0.32 0.38 0.43 0.48 0.58 0.34 0.59 -33.51%
P/EPS 4.15 6.07 9.10 18.32 34.76 39.24 45.03 -79.62%
EY 24.07 16.47 10.99 5.46 2.88 2.55 2.22 390.58%
DY 0.00 1.47 1.35 1.27 1.09 0.00 0.00 -
P/NAPS 0.55 0.66 0.73 0.81 0.97 0.54 0.76 -19.41%

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