[HARBOUR] YoY Cumulative Quarter Result on 31-Dec-2009 [#2]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 50.34%
YoY- -13.51%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 211,782 210,532 164,410 163,772 188,275 165,107 138,485 7.32%
PBT 18,619 20,361 12,295 15,226 17,578 17,031 3,934 29.54%
Tax -5,327 -5,446 -4,526 -3,898 -4,363 -5,431 -1,839 19.37%
NP 13,292 14,915 7,769 11,328 13,215 11,600 2,095 36.02%
-
NP to SH 13,503 14,015 7,951 11,442 13,229 12,055 2,063 36.73%
-
Tax Rate 28.61% 26.75% 36.81% 25.60% 24.82% 31.89% 46.75% -
Total Cost 198,490 195,617 156,641 152,444 175,060 153,507 136,390 6.44%
-
Net Worth 276,631 254,818 238,348 229,203 209,262 183,920 171,612 8.27%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 276,631 254,818 238,348 229,203 209,262 183,920 171,612 8.27%
NOSH 181,994 182,012 181,945 181,907 181,966 182,099 182,566 -0.05%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 6.28% 7.08% 4.73% 6.92% 7.02% 7.03% 1.51% -
ROE 4.88% 5.50% 3.34% 4.99% 6.32% 6.55% 1.20% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 116.37 115.67 90.36 90.03 103.47 90.67 75.85 7.38%
EPS 7.42 7.70 4.37 6.29 7.27 6.62 1.13 36.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.40 1.31 1.26 1.15 1.01 0.94 8.33%
Adjusted Per Share Value based on latest NOSH - 182,428
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 52.89 52.58 41.06 40.90 47.02 41.24 34.59 7.32%
EPS 3.37 3.50 1.99 2.86 3.30 3.01 0.52 36.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6909 0.6364 0.5953 0.5724 0.5226 0.4593 0.4286 8.27%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.87 0.90 1.09 0.74 0.59 0.75 0.49 -
P/RPS 0.75 0.78 1.21 0.82 0.57 0.83 0.65 2.41%
P/EPS 11.73 11.69 24.94 11.76 8.12 11.33 43.36 -19.56%
EY 8.53 8.56 4.01 8.50 12.32 8.83 2.31 24.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.64 0.83 0.59 0.51 0.74 0.52 1.54%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 27/02/12 28/02/11 23/02/10 23/02/09 26/02/08 27/02/07 -
Price 0.86 0.93 0.99 0.77 0.60 0.74 0.71 -
P/RPS 0.74 0.80 1.10 0.86 0.58 0.82 0.94 -3.90%
P/EPS 11.59 12.08 22.65 12.24 8.25 11.18 62.83 -24.53%
EY 8.63 8.28 4.41 8.17 12.12 8.95 1.59 32.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.66 0.76 0.61 0.52 0.73 0.76 -4.67%

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