[HARBOUR] YoY Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 16.09%
YoY- -9.79%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 403,184 420,460 326,180 371,500 412,164 322,336 275,880 6.52%
PBT 39,136 39,984 31,872 37,636 47,540 25,944 11,884 21.95%
Tax -10,816 -10,600 -14,096 -7,768 -11,820 -8,340 -4,560 15.46%
NP 28,320 29,384 17,776 29,868 35,720 17,604 7,324 25.25%
-
NP to SH 28,968 27,908 19,428 30,444 33,748 19,952 7,840 24.31%
-
Tax Rate 27.64% 26.51% 44.23% 20.64% 24.86% 32.15% 38.37% -
Total Cost 374,864 391,076 308,404 341,632 376,444 304,732 268,556 5.71%
-
Net Worth 274,759 251,390 238,302 229,422 207,288 178,402 172,407 8.06%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 274,759 251,390 238,302 229,422 207,288 178,402 172,407 8.06%
NOSH 181,959 182,167 181,910 182,081 181,831 182,043 181,481 0.04%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 7.02% 6.99% 5.45% 8.04% 8.67% 5.46% 2.65% -
ROE 10.54% 11.10% 8.15% 13.27% 16.28% 11.18% 4.55% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 221.58 230.81 179.31 204.03 226.67 177.07 152.02 6.47%
EPS 15.92 15.32 10.68 16.72 18.56 10.96 4.32 24.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.38 1.31 1.26 1.14 0.98 0.95 8.02%
Adjusted Per Share Value based on latest NOSH - 182,081
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 101.11 105.44 81.80 93.17 103.36 80.84 69.19 6.52%
EPS 7.26 7.00 4.87 7.63 8.46 5.00 1.97 24.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6891 0.6304 0.5976 0.5754 0.5198 0.4474 0.4324 8.06%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.90 0.90 0.76 0.71 0.61 0.88 0.61 -
P/RPS 0.41 0.39 0.42 0.35 0.27 0.50 0.40 0.41%
P/EPS 5.65 5.87 7.12 4.25 3.29 8.03 14.12 -14.14%
EY 17.69 17.02 14.05 23.55 30.43 12.45 7.08 16.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.65 0.58 0.56 0.54 0.90 0.64 -1.06%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 29/11/11 25/11/10 25/11/09 26/11/08 28/11/07 24/11/06 -
Price 0.94 0.89 0.96 0.73 0.59 0.79 0.49 -
P/RPS 0.42 0.39 0.54 0.36 0.26 0.45 0.32 4.63%
P/EPS 5.90 5.81 8.99 4.37 3.18 7.21 11.34 -10.30%
EY 16.94 17.21 11.13 22.90 31.46 13.87 8.82 11.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.64 0.73 0.58 0.52 0.81 0.52 2.97%

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