[HARBOUR] YoY Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- -47.37%
YoY- -25.74%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 327,544 376,550 330,214 276,970 215,850 212,672 4,902 101.31%
PBT 30,452 35,156 34,062 7,868 9,032 12,976 384 107.13%
Tax -7,796 -8,726 -10,862 -3,678 -3,406 -4,222 -54,120 -27.57%
NP 22,656 26,430 23,200 4,190 5,626 8,754 -53,736 -
-
NP to SH 22,884 26,458 24,110 4,126 5,556 8,754 264 110.22%
-
Tax Rate 25.60% 24.82% 31.89% 46.75% 37.71% 32.54% 14,093.75% -
Total Cost 304,888 350,120 307,014 272,780 210,224 203,918 58,638 31.58%
-
Net Worth 229,203 209,262 183,920 171,612 167,043 71,126 62,228 24.24%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 229,203 209,262 183,920 171,612 167,043 71,126 62,228 24.24%
NOSH 181,907 181,966 182,099 182,566 181,568 182,374 188,571 -0.59%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 6.92% 7.02% 7.03% 1.51% 2.61% 4.12% -1,096.21% -
ROE 9.98% 12.64% 13.11% 2.40% 3.33% 12.31% 0.42% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 180.06 206.93 181.34 151.71 118.88 116.61 2.60 102.51%
EPS 12.58 14.54 13.24 2.26 3.06 4.80 0.14 111.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.15 1.01 0.94 0.92 0.39 0.33 24.99%
Adjusted Per Share Value based on latest NOSH - 205,999
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 82.14 94.43 82.81 69.46 54.13 53.33 1.23 101.29%
EPS 5.74 6.64 6.05 1.03 1.39 2.20 0.07 108.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5748 0.5248 0.4612 0.4304 0.4189 0.1784 0.1561 24.24%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.74 0.59 0.75 0.49 0.58 0.99 0.02 -
P/RPS 0.41 0.29 0.41 0.32 0.49 0.85 0.77 -9.96%
P/EPS 5.88 4.06 5.66 21.68 18.95 20.63 14.29 -13.74%
EY 17.00 24.64 17.65 4.61 5.28 4.85 7.00 15.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.51 0.74 0.52 0.63 2.54 0.06 46.31%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 23/02/09 26/02/08 27/02/07 17/02/06 28/02/05 13/02/04 -
Price 0.77 0.60 0.74 0.71 0.55 0.94 1.77 -
P/RPS 0.43 0.29 0.41 0.47 0.46 0.81 68.09 -56.97%
P/EPS 6.12 4.13 5.59 31.42 17.97 19.58 1,264.29 -58.83%
EY 16.34 24.23 17.89 3.18 5.56 5.11 0.08 142.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.52 0.73 0.76 0.60 2.41 5.36 -30.36%

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