[HARBOUR] QoQ TTM Result on 31-Mar-2010 [#3]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 1.52%
YoY- -15.47%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 309,344 297,376 308,706 307,585 303,062 317,399 327,565 -3.73%
PBT 23,819 25,309 26,750 31,351 29,958 29,834 32,310 -18.34%
Tax -9,137 -10,091 -8,509 -7,179 -7,075 -6,527 -7,540 13.62%
NP 14,682 15,218 18,241 24,172 22,883 23,307 24,770 -29.37%
-
NP to SH 15,710 16,447 19,201 24,809 24,438 25,399 26,225 -28.87%
-
Tax Rate 38.36% 39.87% 31.81% 22.90% 23.62% 21.88% 23.34% -
Total Cost 294,662 282,158 290,465 283,413 280,179 294,092 302,795 -1.79%
-
Net Worth 238,419 238,302 181,538 236,635 229,860 229,422 221,766 4.93%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 238,419 238,302 181,538 236,635 229,860 229,422 221,766 4.93%
NOSH 181,999 181,910 181,538 182,027 182,428 182,081 181,775 0.08%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 4.75% 5.12% 5.91% 7.86% 7.55% 7.34% 7.56% -
ROE 6.59% 6.90% 10.58% 10.48% 10.63% 11.07% 11.83% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 169.97 163.47 170.05 168.98 166.13 174.32 180.20 -3.81%
EPS 8.63 9.04 10.58 13.63 13.40 13.95 14.43 -28.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.31 1.00 1.30 1.26 1.26 1.22 4.84%
Adjusted Per Share Value based on latest NOSH - 182,027
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 77.58 74.58 77.42 77.14 76.00 79.60 82.15 -3.73%
EPS 3.94 4.12 4.82 6.22 6.13 6.37 6.58 -28.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5979 0.5976 0.4553 0.5934 0.5765 0.5754 0.5562 4.92%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.09 0.76 0.78 0.78 0.74 0.71 0.71 -
P/RPS 0.64 0.46 0.46 0.46 0.45 0.41 0.39 39.00%
P/EPS 12.63 8.41 7.37 5.72 5.52 5.09 4.92 87.16%
EY 7.92 11.90 13.56 17.47 18.10 19.65 20.32 -46.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.58 0.78 0.60 0.59 0.56 0.58 26.90%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 25/11/10 24/08/10 24/05/10 23/02/10 25/11/09 25/08/09 -
Price 0.99 0.96 0.75 0.78 0.77 0.73 0.75 -
P/RPS 0.58 0.59 0.44 0.46 0.46 0.42 0.42 23.93%
P/EPS 11.47 10.62 7.09 5.72 5.75 5.23 5.20 69.20%
EY 8.72 9.42 14.10 17.47 17.40 19.11 19.24 -40.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.73 0.75 0.60 0.61 0.58 0.61 15.73%

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