[HARBOUR] QoQ TTM 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- -3.78%
YoY- -11.02%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 297,376 308,706 307,585 303,062 317,399 327,565 355,523 -11.21%
PBT 25,309 26,750 31,351 29,958 29,834 32,310 37,943 -23.63%
Tax -10,091 -8,509 -7,179 -7,075 -6,527 -7,540 -9,019 7.76%
NP 15,218 18,241 24,172 22,883 23,307 24,770 28,924 -34.80%
-
NP to SH 16,447 19,201 24,809 24,438 25,399 26,225 29,350 -32.00%
-
Tax Rate 39.87% 31.81% 22.90% 23.62% 21.88% 23.34% 23.77% -
Total Cost 282,158 290,465 283,413 280,179 294,092 302,795 326,599 -9.28%
-
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 5.12% 5.91% 7.86% 7.55% 7.34% 7.56% 8.14% -
ROE 6.90% 10.58% 10.48% 10.63% 11.07% 11.83% 13.56% -
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 163.47 170.05 168.98 166.13 174.32 180.20 195.53 -11.24%
EPS 9.04 10.58 13.63 13.40 13.95 14.43 16.14 -32.02%
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 74.27 77.10 76.82 75.69 79.27 81.81 88.79 -11.21%
EPS 4.11 4.80 6.20 6.10 6.34 6.55 7.33 -31.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5952 0.4534 0.591 0.5741 0.573 0.5539 0.5404 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 0.46 0.46 0.46 0.45 0.41 0.39 0.30 32.93%
P/EPS 8.41 7.37 5.72 5.52 5.09 4.92 3.59 76.29%
EY 11.90 13.56 17.47 18.10 19.65 20.32 27.83 -43.21%
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 0.59 0.44 0.46 0.46 0.42 0.42 0.39 31.74%
P/EPS 10.62 7.09 5.72 5.75 5.23 5.20 4.77 70.42%
EY 9.42 14.10 17.47 17.40 19.11 19.24 20.96 -41.29%
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