[HARBOUR] YoY Annualized Quarter Result on 31-Dec-2007 [#2]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 20.84%
YoY- 484.34%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 328,820 327,544 376,550 330,214 276,970 215,850 212,672 7.52%
PBT 24,590 30,452 35,156 34,062 7,868 9,032 12,976 11.23%
Tax -9,052 -7,796 -8,726 -10,862 -3,678 -3,406 -4,222 13.54%
NP 15,538 22,656 26,430 23,200 4,190 5,626 8,754 10.03%
-
NP to SH 15,902 22,884 26,458 24,110 4,126 5,556 8,754 10.45%
-
Tax Rate 36.81% 25.60% 24.82% 31.89% 46.75% 37.71% 32.54% -
Total Cost 313,282 304,888 350,120 307,014 272,780 210,224 203,918 7.41%
-
Net Worth 238,348 229,203 209,262 183,920 171,612 167,043 71,126 22.31%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 238,348 229,203 209,262 183,920 171,612 167,043 71,126 22.31%
NOSH 181,945 181,907 181,966 182,099 182,566 181,568 182,374 -0.03%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 4.73% 6.92% 7.02% 7.03% 1.51% 2.61% 4.12% -
ROE 6.67% 9.98% 12.64% 13.11% 2.40% 3.33% 12.31% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 180.72 180.06 206.93 181.34 151.71 118.88 116.61 7.57%
EPS 8.74 12.58 14.54 13.24 2.26 3.06 4.80 10.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.26 1.15 1.01 0.94 0.92 0.39 22.36%
Adjusted Per Share Value based on latest NOSH - 182,139
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 82.46 82.14 94.43 82.81 69.46 54.13 53.33 7.53%
EPS 3.99 5.74 6.64 6.05 1.03 1.39 2.20 10.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5977 0.5748 0.5248 0.4612 0.4304 0.4189 0.1784 22.31%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.09 0.74 0.59 0.75 0.49 0.58 0.99 -
P/RPS 0.60 0.41 0.29 0.41 0.32 0.49 0.85 -5.63%
P/EPS 12.47 5.88 4.06 5.66 21.68 18.95 20.63 -8.04%
EY 8.02 17.00 24.64 17.65 4.61 5.28 4.85 8.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.59 0.51 0.74 0.52 0.63 2.54 -17.00%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 23/02/10 23/02/09 26/02/08 27/02/07 17/02/06 28/02/05 -
Price 0.99 0.77 0.60 0.74 0.71 0.55 0.94 -
P/RPS 0.55 0.43 0.29 0.41 0.47 0.46 0.81 -6.24%
P/EPS 11.33 6.12 4.13 5.59 31.42 17.97 19.58 -8.71%
EY 8.83 16.34 24.23 17.89 3.18 5.56 5.11 9.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.61 0.52 0.73 0.76 0.60 2.41 -17.49%

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