[HARBOUR] YoY Annualized Quarter Result on 30-Sep-2010 [#1]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 1.18%
YoY- -36.18%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 541,444 403,184 420,460 326,180 371,500 412,164 322,336 9.02%
PBT 50,392 39,136 39,984 31,872 37,636 47,540 25,944 11.68%
Tax -13,760 -10,816 -10,600 -14,096 -7,768 -11,820 -8,340 8.69%
NP 36,632 28,320 29,384 17,776 29,868 35,720 17,604 12.97%
-
NP to SH 35,008 28,968 27,908 19,428 30,444 33,748 19,952 9.81%
-
Tax Rate 27.31% 27.64% 26.51% 44.23% 20.64% 24.86% 32.15% -
Total Cost 504,812 374,864 391,076 308,404 341,632 376,444 304,732 8.76%
-
Net Worth 211,066 274,759 251,390 238,302 229,422 207,288 178,402 2.83%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 211,066 274,759 251,390 238,302 229,422 207,288 178,402 2.83%
NOSH 181,954 181,959 182,167 181,910 182,081 181,831 182,043 -0.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 6.77% 7.02% 6.99% 5.45% 8.04% 8.67% 5.46% -
ROE 16.59% 10.54% 11.10% 8.15% 13.27% 16.28% 11.18% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 297.57 221.58 230.81 179.31 204.03 226.67 177.07 9.02%
EPS 19.24 15.92 15.32 10.68 16.72 18.56 10.96 9.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.51 1.38 1.31 1.26 1.14 0.98 2.84%
Adjusted Per Share Value based on latest NOSH - 181,910
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 135.79 101.11 105.44 81.80 93.17 103.36 80.84 9.01%
EPS 8.78 7.26 7.00 4.87 7.63 8.46 5.00 9.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5293 0.6891 0.6304 0.5976 0.5754 0.5198 0.4474 2.83%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.88 0.90 0.90 0.76 0.71 0.61 0.88 -
P/RPS 0.30 0.41 0.39 0.42 0.35 0.27 0.50 -8.15%
P/EPS 4.57 5.65 5.87 7.12 4.25 3.29 8.03 -8.95%
EY 21.86 17.69 17.02 14.05 23.55 30.43 12.45 9.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.60 0.65 0.58 0.56 0.54 0.90 -2.77%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 27/11/13 27/11/12 29/11/11 25/11/10 25/11/09 26/11/08 28/11/07 -
Price 0.86 0.94 0.89 0.96 0.73 0.59 0.79 -
P/RPS 0.29 0.42 0.39 0.54 0.36 0.26 0.45 -7.05%
P/EPS 4.47 5.90 5.81 8.99 4.37 3.18 7.21 -7.65%
EY 22.37 16.94 17.21 11.13 22.90 31.46 13.87 8.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.62 0.64 0.73 0.58 0.52 0.81 -1.49%

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