[HARBOUR] QoQ TTM Result on 31-Mar-2009 [#3]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 6.86%
YoY- 43.89%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 303,062 317,399 327,565 355,523 368,659 367,948 345,491 -8.34%
PBT 29,958 29,834 32,310 37,943 36,646 41,498 36,099 -11.65%
Tax -7,075 -6,527 -7,540 -9,019 -8,418 -10,356 -9,486 -17.71%
NP 22,883 23,307 24,770 28,924 28,228 31,142 26,613 -9.55%
-
NP to SH 24,438 25,399 26,225 29,350 27,466 29,741 26,292 -4.74%
-
Tax Rate 23.62% 21.88% 23.34% 23.77% 22.97% 24.96% 26.28% -
Total Cost 280,179 294,092 302,795 326,599 340,431 336,806 318,878 -8.24%
-
Net Worth 229,860 229,422 221,766 216,373 209,536 207,288 198,452 10.26%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 229,860 229,422 221,766 216,373 209,536 207,288 198,452 10.26%
NOSH 182,428 182,081 181,775 181,826 182,205 181,831 182,066 0.13%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 7.55% 7.34% 7.56% 8.14% 7.66% 8.46% 7.70% -
ROE 10.63% 11.07% 11.83% 13.56% 13.11% 14.35% 13.25% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 166.13 174.32 180.20 195.53 202.33 202.36 189.76 -8.46%
EPS 13.40 13.95 14.43 16.14 15.07 16.36 14.44 -4.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.26 1.22 1.19 1.15 1.14 1.09 10.11%
Adjusted Per Share Value based on latest NOSH - 181,826
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 75.69 79.27 81.81 88.79 92.07 91.90 86.29 -8.34%
EPS 6.10 6.34 6.55 7.33 6.86 7.43 6.57 -4.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5741 0.573 0.5539 0.5404 0.5233 0.5177 0.4956 10.26%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.74 0.71 0.71 0.58 0.59 0.61 0.68 -
P/RPS 0.45 0.41 0.39 0.30 0.29 0.30 0.36 15.99%
P/EPS 5.52 5.09 4.92 3.59 3.91 3.73 4.71 11.12%
EY 18.10 19.65 20.32 27.83 25.55 26.81 21.24 -10.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.56 0.58 0.49 0.51 0.54 0.62 -3.24%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 25/11/09 25/08/09 21/05/09 23/02/09 26/11/08 28/08/08 -
Price 0.77 0.73 0.75 0.77 0.60 0.59 0.60 -
P/RPS 0.46 0.42 0.42 0.39 0.30 0.29 0.32 27.28%
P/EPS 5.75 5.23 5.20 4.77 3.98 3.61 4.15 24.20%
EY 17.40 19.11 19.24 20.96 25.12 27.72 24.07 -19.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.58 0.61 0.65 0.52 0.52 0.55 7.12%

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