[HARBOUR] QoQ TTM Result on 31-Dec-2010 [#2]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- -4.48%
YoY- -35.71%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 380,629 357,059 323,939 309,344 297,376 308,706 307,585 15.24%
PBT 22,300 20,272 17,378 23,819 25,309 26,750 31,351 -20.29%
Tax -6,179 -7,053 -7,032 -9,137 -10,091 -8,509 -7,179 -9.50%
NP 16,121 13,219 10,346 14,682 15,218 18,241 24,172 -23.64%
-
NP to SH 15,317 13,197 11,669 15,710 16,447 19,201 24,809 -27.47%
-
Tax Rate 27.71% 34.79% 40.46% 38.36% 39.87% 31.81% 22.90% -
Total Cost 364,508 343,840 313,593 294,662 282,158 290,465 283,413 18.24%
-
Net Worth 251,390 244,249 242,097 238,419 238,302 181,538 236,635 4.11%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 251,390 244,249 242,097 238,419 238,302 181,538 236,635 4.11%
NOSH 182,167 182,275 182,027 181,999 181,910 181,538 182,027 0.05%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 4.24% 3.70% 3.19% 4.75% 5.12% 5.91% 7.86% -
ROE 6.09% 5.40% 4.82% 6.59% 6.90% 10.58% 10.48% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 208.94 195.89 177.96 169.97 163.47 170.05 168.98 15.18%
EPS 8.41 7.24 6.41 8.63 9.04 10.58 13.63 -27.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.34 1.33 1.31 1.31 1.00 1.30 4.05%
Adjusted Per Share Value based on latest NOSH - 181,999
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 95.06 89.18 80.90 77.26 74.27 77.10 76.82 15.24%
EPS 3.83 3.30 2.91 3.92 4.11 4.80 6.20 -27.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6278 0.61 0.6046 0.5955 0.5952 0.4534 0.591 4.10%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.90 0.97 1.02 1.09 0.76 0.78 0.78 -
P/RPS 0.43 0.50 0.57 0.64 0.46 0.46 0.46 -4.39%
P/EPS 10.70 13.40 15.91 12.63 8.41 7.37 5.72 51.76%
EY 9.34 7.46 6.28 7.92 11.90 13.56 17.47 -34.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.72 0.77 0.83 0.58 0.78 0.60 5.47%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 24/08/11 30/05/11 28/02/11 25/11/10 24/08/10 24/05/10 -
Price 0.89 0.97 0.99 0.99 0.96 0.75 0.78 -
P/RPS 0.43 0.50 0.56 0.58 0.59 0.44 0.46 -4.39%
P/EPS 10.58 13.40 15.44 11.47 10.62 7.09 5.72 50.62%
EY 9.45 7.46 6.48 8.72 9.42 14.10 17.47 -33.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.72 0.74 0.76 0.73 0.75 0.60 4.39%

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