[HARBOUR] YoY Annualized Quarter Result on 31-Dec-2010 [#2]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- -18.15%
YoY- -30.51%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 486,264 423,564 421,064 328,820 327,544 376,550 330,214 6.65%
PBT 43,964 37,238 40,722 24,590 30,452 35,156 34,062 4.34%
Tax -11,598 -10,654 -10,892 -9,052 -7,796 -8,726 -10,862 1.09%
NP 32,366 26,584 29,830 15,538 22,656 26,430 23,200 5.70%
-
NP to SH 30,486 27,006 28,030 15,902 22,884 26,458 24,110 3.98%
-
Tax Rate 26.38% 28.61% 26.75% 36.81% 25.60% 24.82% 31.89% -
Total Cost 453,898 396,980 391,234 313,282 304,888 350,120 307,014 6.72%
-
Net Worth 212,819 276,631 254,818 238,348 229,203 209,262 183,920 2.45%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 212,819 276,631 254,818 238,348 229,203 209,262 183,920 2.45%
NOSH 181,897 181,994 182,012 181,945 181,907 181,966 182,099 -0.01%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 6.66% 6.28% 7.08% 4.73% 6.92% 7.02% 7.03% -
ROE 14.32% 9.76% 11.00% 6.67% 9.98% 12.64% 13.11% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 267.33 232.73 231.34 180.72 180.06 206.93 181.34 6.67%
EPS 16.76 14.84 15.40 8.74 12.58 14.54 13.24 4.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.52 1.40 1.31 1.26 1.15 1.01 2.47%
Adjusted Per Share Value based on latest NOSH - 181,999
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 121.95 106.22 105.60 82.46 82.14 94.43 82.81 6.65%
EPS 7.65 6.77 7.03 3.99 5.74 6.64 6.05 3.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5337 0.6937 0.639 0.5977 0.5748 0.5248 0.4612 2.46%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.86 0.87 0.90 1.09 0.74 0.59 0.75 -
P/RPS 0.32 0.37 0.39 0.60 0.41 0.29 0.41 -4.04%
P/EPS 5.13 5.86 5.84 12.47 5.88 4.06 5.66 -1.62%
EY 19.49 17.06 17.11 8.02 17.00 24.64 17.65 1.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.57 0.64 0.83 0.59 0.51 0.74 0.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 24/02/14 25/02/13 27/02/12 28/02/11 23/02/10 23/02/09 26/02/08 -
Price 1.77 0.86 0.93 0.99 0.77 0.60 0.74 -
P/RPS 0.66 0.37 0.40 0.55 0.43 0.29 0.41 8.25%
P/EPS 10.56 5.80 6.04 11.33 6.12 4.13 5.59 11.17%
EY 9.47 17.25 16.56 8.83 16.34 24.23 17.89 -10.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 0.57 0.66 0.76 0.61 0.52 0.73 12.86%

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