[HARBOUR] QoQ TTM Result on 31-Dec-2007 [#2]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 88.7%
YoY- 356.13%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 367,948 345,491 327,444 314,303 299,295 287,681 262,769 25.08%
PBT 41,498 36,099 30,454 20,711 11,129 7,614 384 2149.53%
Tax -10,356 -9,486 -10,730 -7,866 -5,219 -4,274 978 -
NP 31,142 26,613 19,724 12,845 5,910 3,340 1,362 701.00%
-
NP to SH 29,741 26,292 20,398 14,815 7,851 4,823 2,305 447.56%
-
Tax Rate 24.96% 26.28% 35.23% 37.98% 46.90% 56.13% -254.69% -
Total Cost 336,806 318,878 307,720 301,458 293,385 284,341 261,407 18.35%
-
Net Worth 207,288 198,452 187,579 183,960 178,402 173,101 168,245 14.88%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - 1,822 1,822 1,822 1,822 - -
Div Payout % - - 8.93% 12.30% 23.21% 37.78% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 207,288 198,452 187,579 183,960 178,402 173,101 168,245 14.88%
NOSH 181,831 182,066 182,116 182,139 182,043 182,211 180,909 0.33%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 8.46% 7.70% 6.02% 4.09% 1.97% 1.16% 0.52% -
ROE 14.35% 13.25% 10.87% 8.05% 4.40% 2.79% 1.37% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 202.36 189.76 179.80 172.56 164.41 157.88 145.25 24.66%
EPS 16.36 14.44 11.20 8.13 4.31 2.65 1.27 446.97%
DPS 0.00 0.00 1.00 1.00 1.00 1.00 0.00 -
NAPS 1.14 1.09 1.03 1.01 0.98 0.95 0.93 14.49%
Adjusted Per Share Value based on latest NOSH - 182,139
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 92.28 86.64 82.12 78.82 75.06 72.15 65.90 25.08%
EPS 7.46 6.59 5.12 3.72 1.97 1.21 0.58 446.41%
DPS 0.00 0.00 0.46 0.46 0.46 0.46 0.00 -
NAPS 0.5198 0.4977 0.4704 0.4613 0.4474 0.4341 0.4219 14.88%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.61 0.68 0.71 0.75 0.88 0.56 0.60 -
P/RPS 0.30 0.36 0.39 0.43 0.54 0.35 0.41 -18.75%
P/EPS 3.73 4.71 6.34 9.22 20.40 21.16 47.09 -81.47%
EY 26.81 21.24 15.78 10.85 4.90 4.73 2.12 440.29%
DY 0.00 0.00 1.41 1.33 1.14 1.79 0.00 -
P/NAPS 0.54 0.62 0.69 0.74 0.90 0.59 0.65 -11.59%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 28/08/08 27/05/08 26/02/08 28/11/07 30/08/07 25/05/07 -
Price 0.59 0.60 0.68 0.74 0.79 0.92 0.50 -
P/RPS 0.29 0.32 0.38 0.43 0.48 0.58 0.34 -10.03%
P/EPS 3.61 4.15 6.07 9.10 18.32 34.76 39.24 -79.53%
EY 27.72 24.07 16.47 10.99 5.46 2.88 2.55 388.59%
DY 0.00 0.00 1.47 1.35 1.27 1.09 0.00 -
P/NAPS 0.52 0.55 0.66 0.73 0.81 0.97 0.54 -2.47%

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