[HARBOUR] YoY Cumulative 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- 63.7%
YoY- -30.51%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 243,132 211,782 210,532 164,410 163,772 188,275 165,107 6.65%
PBT 21,982 18,619 20,361 12,295 15,226 17,578 17,031 4.34%
Tax -5,799 -5,327 -5,446 -4,526 -3,898 -4,363 -5,431 1.09%
NP 16,183 13,292 14,915 7,769 11,328 13,215 11,600 5.70%
-
NP to SH 15,243 13,503 14,015 7,951 11,442 13,229 12,055 3.98%
-
Tax Rate 26.38% 28.61% 26.75% 36.81% 25.60% 24.82% 31.89% -
Total Cost 226,949 198,490 195,617 156,641 152,444 175,060 153,507 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 7.16% 4.88% 5.50% 3.34% 4.99% 6.32% 6.55% -
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 133.66 116.37 115.67 90.36 90.03 103.47 90.67 6.67%
EPS 8.38 7.42 7.70 4.37 6.29 7.27 6.62 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 60.97 53.11 52.80 41.23 41.07 47.22 41.41 6.65%
EPS 3.82 3.39 3.51 1.99 2.87 3.32 3.02 3.99%
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 0.64 0.75 0.78 1.21 0.82 0.57 0.83 -4.23%
P/EPS 10.26 11.73 11.69 24.94 11.76 8.12 11.33 -1.63%
EY 9.74 8.53 8.56 4.01 8.50 12.32 8.83 1.64%
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 1.32 0.74 0.80 1.10 0.86 0.58 0.82 8.25%
P/EPS 21.12 11.59 12.08 22.65 12.24 8.25 11.18 11.17%
EY 4.73 8.63 8.28 4.41 8.17 12.12 8.95 -10.07%
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