[HARBOUR] QoQ TTM Result on 31-Mar-2008 [#3]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 37.68%
YoY- 784.95%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 368,659 367,948 345,491 327,444 314,303 299,295 287,681 17.89%
PBT 36,646 41,498 36,099 30,454 20,711 11,129 7,614 183.70%
Tax -8,418 -10,356 -9,486 -10,730 -7,866 -5,219 -4,274 56.80%
NP 28,228 31,142 26,613 19,724 12,845 5,910 3,340 312.23%
-
NP to SH 27,466 29,741 26,292 20,398 14,815 7,851 4,823 217.22%
-
Tax Rate 22.97% 24.96% 26.28% 35.23% 37.98% 46.90% 56.13% -
Total Cost 340,431 336,806 318,878 307,720 301,458 293,385 284,341 12.69%
-
Net Worth 209,536 207,288 198,452 187,579 183,960 178,402 173,101 13.51%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - 1,822 1,822 1,822 1,822 -
Div Payout % - - - 8.93% 12.30% 23.21% 37.78% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 209,536 207,288 198,452 187,579 183,960 178,402 173,101 13.51%
NOSH 182,205 181,831 182,066 182,116 182,139 182,043 182,211 -0.00%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 7.66% 8.46% 7.70% 6.02% 4.09% 1.97% 1.16% -
ROE 13.11% 14.35% 13.25% 10.87% 8.05% 4.40% 2.79% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 202.33 202.36 189.76 179.80 172.56 164.41 157.88 17.89%
EPS 15.07 16.36 14.44 11.20 8.13 4.31 2.65 216.92%
DPS 0.00 0.00 0.00 1.00 1.00 1.00 1.00 -
NAPS 1.15 1.14 1.09 1.03 1.01 0.98 0.95 13.51%
Adjusted Per Share Value based on latest NOSH - 182,116
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 92.07 91.90 86.29 81.78 78.50 74.75 71.85 17.88%
EPS 6.86 7.43 6.57 5.09 3.70 1.96 1.20 218.02%
DPS 0.00 0.00 0.00 0.46 0.46 0.46 0.46 -
NAPS 0.5233 0.5177 0.4956 0.4685 0.4594 0.4456 0.4323 13.51%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.59 0.61 0.68 0.71 0.75 0.88 0.56 -
P/RPS 0.29 0.30 0.36 0.39 0.43 0.54 0.35 -11.73%
P/EPS 3.91 3.73 4.71 6.34 9.22 20.40 21.16 -67.39%
EY 25.55 26.81 21.24 15.78 10.85 4.90 4.73 206.29%
DY 0.00 0.00 0.00 1.41 1.33 1.14 1.79 -
P/NAPS 0.51 0.54 0.62 0.69 0.74 0.90 0.59 -9.21%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 23/02/09 26/11/08 28/08/08 27/05/08 26/02/08 28/11/07 30/08/07 -
Price 0.60 0.59 0.60 0.68 0.74 0.79 0.92 -
P/RPS 0.30 0.29 0.32 0.38 0.43 0.48 0.58 -35.43%
P/EPS 3.98 3.61 4.15 6.07 9.10 18.32 34.76 -76.26%
EY 25.12 27.72 24.07 16.47 10.99 5.46 2.88 320.95%
DY 0.00 0.00 0.00 1.47 1.35 1.27 1.09 -
P/NAPS 0.52 0.52 0.55 0.66 0.73 0.81 0.97 -33.88%

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