[HARBOUR] YoY Annualized Quarter Result on 31-Mar-2009 [#3]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -1.72%
YoY- 18.6%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 458,678 336,410 316,100 342,740 329,364 276,346 216,036 13.35%
PBT 34,482 19,717 32,213 33,492 31,033 580 5,924 34.08%
Tax -9,530 -6,194 -8,164 -8,645 -9,268 -660 -2,632 23.89%
NP 24,952 13,522 24,049 24,846 21,765 -80 3,292 40.11%
-
NP to SH 25,472 14,072 24,114 26,002 21,925 1,158 3,369 40.05%
-
Tax Rate 27.64% 31.41% 25.34% 25.81% 29.86% 113.79% 44.43% -
Total Cost 433,726 322,888 292,050 317,893 307,598 276,426 212,744 12.59%
-
Net Worth 258,358 242,014 236,537 216,486 187,359 168,368 167,254 7.50%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 258,358 242,014 236,537 216,486 187,359 168,368 167,254 7.50%
NOSH 181,942 181,965 181,951 181,921 181,902 181,041 181,798 0.01%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 5.44% 4.02% 7.61% 7.25% 6.61% -0.03% 1.52% -
ROE 9.86% 5.81% 10.19% 12.01% 11.70% 0.69% 2.01% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 252.10 184.88 173.73 188.40 181.07 152.64 118.83 13.34%
EPS 14.00 7.73 13.25 14.29 12.05 0.64 1.85 40.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.33 1.30 1.19 1.03 0.93 0.92 7.49%
Adjusted Per Share Value based on latest NOSH - 181,826
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 115.03 84.37 79.27 85.95 82.60 69.30 54.18 13.35%
EPS 6.39 3.53 6.05 6.52 5.50 0.29 0.84 40.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6479 0.6069 0.5932 0.5429 0.4699 0.4222 0.4194 7.51%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.91 1.02 0.78 0.58 0.71 0.60 0.56 -
P/RPS 0.36 0.55 0.45 0.31 0.39 0.39 0.47 -4.34%
P/EPS 6.50 13.19 5.89 4.06 5.89 93.75 30.22 -22.57%
EY 15.38 7.58 16.99 24.64 16.98 1.07 3.31 29.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.77 0.60 0.49 0.69 0.65 0.61 0.80%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/05/12 30/05/11 24/05/10 21/05/09 27/05/08 25/05/07 24/05/06 -
Price 0.92 0.99 0.78 0.77 0.68 0.50 0.56 -
P/RPS 0.36 0.54 0.45 0.41 0.38 0.33 0.47 -4.34%
P/EPS 6.57 12.80 5.89 5.39 5.64 78.13 30.22 -22.43%
EY 15.22 7.81 16.99 18.56 17.73 1.28 3.31 28.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.74 0.60 0.65 0.66 0.54 0.61 1.06%

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