[HARBOUR] YoY Cumulative Quarter Result on 30-Jun-2009 [#4]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 34.47%
YoY- -0.25%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 472,973 357,060 308,706 327,565 345,491 287,868 217,536 13.80%
PBT 35,230 20,207 26,750 32,310 36,099 7,943 4,378 41.51%
Tax -9,221 -6,950 -8,509 -7,540 -9,486 -4,374 -487 63.18%
NP 26,009 13,257 18,241 24,770 26,613 3,569 3,891 37.20%
-
NP to SH 27,192 13,228 19,201 26,225 26,292 5,052 3,963 37.80%
-
Tax Rate 26.17% 34.39% 31.81% 23.34% 26.28% 55.07% 11.12% -
Total Cost 446,964 343,803 290,465 302,795 318,878 284,299 213,645 13.07%
-
Net Worth 200,174 243,935 238,323 222,053 198,340 172,899 169,063 2.85%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - 3,640 - - - 1,819 - -
Div Payout % - 27.52% - - - 36.03% - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 200,174 243,935 238,323 222,053 198,340 172,899 169,063 2.85%
NOSH 181,977 182,041 181,926 182,011 181,964 181,999 181,788 0.01%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 5.50% 3.71% 5.91% 7.56% 7.70% 1.24% 1.79% -
ROE 13.58% 5.42% 8.06% 11.81% 13.26% 2.92% 2.34% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 259.91 196.14 169.69 179.97 189.87 158.17 119.66 13.78%
EPS 14.94 7.27 10.55 14.41 14.45 2.78 2.18 37.78%
DPS 0.00 2.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.10 1.34 1.31 1.22 1.09 0.95 0.93 2.83%
Adjusted Per Share Value based on latest NOSH - 181,775
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 118.61 89.54 77.42 82.15 86.64 72.19 54.55 13.80%
EPS 6.82 3.32 4.82 6.58 6.59 1.27 0.99 37.89%
DPS 0.00 0.91 0.00 0.00 0.00 0.46 0.00 -
NAPS 0.502 0.6118 0.5977 0.5569 0.4974 0.4336 0.424 2.85%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.88 0.97 0.78 0.71 0.68 0.56 0.58 -
P/RPS 0.34 0.49 0.46 0.39 0.36 0.35 0.48 -5.58%
P/EPS 5.89 13.35 7.39 4.93 4.71 20.17 26.61 -22.20%
EY 16.98 7.49 13.53 20.29 21.25 4.96 3.76 28.53%
DY 0.00 2.06 0.00 0.00 0.00 1.79 0.00 -
P/NAPS 0.80 0.72 0.60 0.58 0.62 0.59 0.62 4.33%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 24/08/11 24/08/10 25/08/09 28/08/08 30/08/07 30/08/06 -
Price 0.93 0.97 0.75 0.75 0.60 0.92 0.57 -
P/RPS 0.36 0.49 0.44 0.42 0.32 0.58 0.48 -4.67%
P/EPS 6.22 13.35 7.11 5.21 4.15 33.14 26.15 -21.26%
EY 16.07 7.49 14.07 19.21 24.08 3.02 3.82 27.02%
DY 0.00 2.06 0.00 0.00 0.00 1.09 0.00 -
P/NAPS 0.85 0.72 0.57 0.61 0.55 0.97 0.61 5.68%

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