[HARBOUR] YoY Cumulative 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- 47.42%
YoY- 18.6%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 344,009 252,308 237,075 257,055 247,023 207,260 162,027 13.35%
PBT 25,862 14,788 24,160 25,119 23,275 435 4,443 34.08%
Tax -7,148 -4,646 -6,123 -6,484 -6,951 -495 -1,974 23.89%
NP 18,714 10,142 18,037 18,635 16,324 -60 2,469 40.11%
-
NP to SH 19,104 10,554 18,086 19,502 16,444 869 2,527 40.05%
-
Tax Rate 27.64% 31.42% 25.34% 25.81% 29.86% 113.79% 44.43% -
Total Cost 325,295 242,166 219,038 238,420 230,699 207,320 159,558 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 7.39% 4.36% 7.65% 9.01% 8.78% 0.52% 1.51% -
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 189.08 138.66 130.30 141.30 135.80 114.48 89.12 13.34%
EPS 10.50 5.80 9.94 10.72 9.04 0.48 1.39 40.03%
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 85.92 63.01 59.21 64.20 61.69 51.76 40.47 13.35%
EPS 4.77 2.64 4.52 4.87 4.11 0.22 0.63 40.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6453 0.6044 0.5908 0.5407 0.4679 0.4205 0.4177 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 0.48 0.74 0.60 0.41 0.52 0.52 0.63 -4.42%
P/EPS 8.67 17.59 7.85 5.41 7.85 125.00 40.29 -22.57%
EY 11.54 5.69 12.74 18.48 12.73 0.80 2.48 29.17%
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 0.49 0.71 0.60 0.54 0.50 0.44 0.63 -4.09%
P/EPS 8.76 17.07 7.85 7.18 7.52 104.17 40.29 -22.43%
EY 11.41 5.86 12.74 13.92 13.29 0.96 2.48 28.93%
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