[HARBOUR] YoY Annualized Quarter Result on 30-Jun-2007 [#4]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 336.02%
YoY- 27.48%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 308,706 327,565 345,491 287,868 217,536 229,782 111,591 18.47%
PBT 26,750 32,310 36,099 7,943 4,378 6,540 12,746 13.14%
Tax -8,509 -7,540 -9,486 -4,374 -487 -4,071 -3,763 14.55%
NP 18,241 24,770 26,613 3,569 3,891 2,469 8,983 12.52%
-
NP to SH 19,201 26,225 26,292 5,052 3,963 2,469 8,983 13.49%
-
Tax Rate 31.81% 23.34% 26.28% 55.07% 11.12% 62.25% 29.52% -
Total Cost 290,465 302,795 318,878 284,299 213,645 227,313 102,608 18.92%
-
Net Worth 238,323 222,053 198,340 172,899 169,063 68,986 67,281 23.45%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - 1,819 - - - -
Div Payout % - - - 36.03% - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 238,323 222,053 198,340 172,899 169,063 68,986 67,281 23.45%
NOSH 181,926 182,011 181,964 181,999 181,788 181,544 181,842 0.00%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 5.91% 7.56% 7.70% 1.24% 1.79% 1.07% 8.05% -
ROE 8.06% 11.81% 13.26% 2.92% 2.34% 3.58% 13.35% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 169.69 179.97 189.87 158.17 119.66 126.57 61.37 18.46%
EPS 10.55 14.41 14.45 2.78 2.18 1.36 4.94 13.47%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.31 1.22 1.09 0.95 0.93 0.38 0.37 23.44%
Adjusted Per Share Value based on latest NOSH - 182,211
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 77.10 81.81 86.29 71.90 54.33 57.39 27.87 18.47%
EPS 4.80 6.55 6.57 1.26 0.99 0.62 2.24 13.53%
DPS 0.00 0.00 0.00 0.45 0.00 0.00 0.00 -
NAPS 0.5952 0.5546 0.4954 0.4318 0.4222 0.1723 0.168 23.45%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.78 0.71 0.68 0.56 0.58 0.65 1.24 -
P/RPS 0.46 0.39 0.36 0.35 0.48 0.51 2.02 -21.84%
P/EPS 7.39 4.93 4.71 20.17 26.61 47.79 25.10 -18.42%
EY 13.53 20.29 21.25 4.96 3.76 2.09 3.98 22.61%
DY 0.00 0.00 0.00 1.79 0.00 0.00 0.00 -
P/NAPS 0.60 0.58 0.62 0.59 0.62 1.71 3.35 -24.91%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 24/08/10 25/08/09 28/08/08 30/08/07 30/08/06 30/08/05 27/08/04 -
Price 0.75 0.75 0.60 0.92 0.57 0.63 1.05 -
P/RPS 0.44 0.42 0.32 0.58 0.48 0.50 1.71 -20.23%
P/EPS 7.11 5.21 4.15 33.14 26.15 46.32 21.26 -16.67%
EY 14.07 19.21 24.08 3.02 3.82 2.16 4.70 20.04%
DY 0.00 0.00 0.00 1.09 0.00 0.00 0.00 -
P/NAPS 0.57 0.61 0.55 0.97 0.61 1.66 2.84 -23.47%

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