[HARBOUR] YoY Quarter Result on 30-Sep-2007 [#1]

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Quarter Result
Revenue	81,545	92,875	103,041	80,584	68,970	54,506	56,468	6.31%
YoY %	-12.20%	-9.87%	27.87%	16.84%	26.54%	-3.47%	-	-
Horiz. %	144.41%	164.47%	182.48%	142.71%	122.14%	96.53%	100.00%	-
PBT	7,968	9,409	11,885	6,486	2,971	2,345	6,292	4.01%
YoY %	-15.32%	-20.83%	83.24%	118.31%	26.70%	-62.73%	-	-
Horiz. %	126.64%	149.54%	188.89%	103.08%	47.22%	37.27%	100.00%	-
Tax	-3,524	-1,942	-2,955	-2,085	-1,140	-886	-1,951	10.35%
YoY %	-81.46%	34.28%	-41.73%	-82.89%	-28.67%	54.59%	-	-
Horiz. %	180.63%	99.54%	151.46%	106.87%	58.43%	45.41%	100.00%	-
NP	4,444	7,467	8,930	4,401	1,831	1,459	4,341	0.39%
YoY %	-40.48%	-16.38%	102.91%	140.36%	25.50%	-66.39%	-	-
Horiz. %	102.37%	172.01%	205.71%	101.38%	42.18%	33.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,857	7,611	8,437	4,988	1,960	1,435	4,341	1.88%
YoY %	-36.18%	-9.79%	69.15%	154.49%	36.59%	-66.94%	-	-
Horiz. %	111.89%	175.33%	194.36%	114.90%	45.15%	33.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	44.23%	20.64%	24.86%	32.15%	38.37%	37.78%	31.01%	-
YoY %	114.29%	-16.98%	-22.67%	-16.21%	1.56%	21.83%	-	-
Horiz. %	142.63%	66.56%	80.17%	103.68%	123.73%	121.83%	100.00%	-
Total Cost	77,101	85,408	94,111	76,183	67,139	53,047	52,127	6.73%
YoY %	-9.73%	-9.25%	23.53%	13.47%	26.57%	1.76%	-	-
Horiz. %	147.91%	163.85%	180.54%	146.15%	128.80%	101.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	238,302	229,422	207,288	178,402	172,407	70,841	70,836	22.39%
YoY %	3.87%	10.68%	16.19%	3.48%	143.37%	0.01%	-	-
Horiz. %	336.41%	323.88%	292.63%	251.85%	243.39%	100.01%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	238,302	229,422	207,288	178,402	172,407	70,841	70,836	22.39%
YoY %	3.87%	10.68%	16.19%	3.48%	143.37%	0.01%	-	-
Horiz. %	336.41%	323.88%	292.63%	251.85%	243.39%	100.01%	100.00%	-
NOSH	181,910	182,081	181,831	182,043	181,481	181,645	181,631	0.02%
YoY %	-0.09%	0.14%	-0.12%	0.31%	-0.09%	0.01%	-	-
Horiz. %	100.15%	100.25%	100.11%	100.23%	99.92%	100.01%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	5.45%	8.04%	8.67%	5.46%	2.65%	2.68%	7.69%	-
YoY %	-32.21%	-7.27%	58.79%	106.04%	-1.12%	-65.15%	-	-
Horiz. %	70.87%	104.55%	112.74%	71.00%	34.46%	34.85%	100.00%	-
ROE	2.04%	3.32%	4.07%	2.80%	1.14%	2.03%	6.13%	-
YoY %	-38.55%	-18.43%	45.36%	145.61%	-43.84%	-66.88%	-	-
Horiz. %	33.28%	54.16%	66.39%	45.68%	18.60%	33.12%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	44.83	51.01	56.67	44.27	38.00	30.01	31.09	6.28%
YoY %	-12.12%	-9.99%	28.01%	16.50%	26.62%	-3.47%	-	-
Horiz. %	144.19%	164.07%	182.28%	142.39%	122.23%	96.53%	100.00%	-
EPS	2.67	4.18	4.64	2.74	1.08	0.79	2.39	1.86%
YoY %	-36.12%	-9.91%	69.34%	153.70%	36.71%	-66.95%	-	-
Horiz. %	111.72%	174.90%	194.14%	114.64%	45.19%	33.05%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.31	1.26	1.14	0.98	0.95	0.39	0.39	22.36%
YoY %	3.97%	10.53%	16.33%	3.16%	143.59%	0.00%	-	-
Horiz. %	335.90%	323.08%	292.31%	251.28%	243.59%	100.00%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 182,043
RPS	20.37	23.20	25.73	20.13	17.23	13.61	14.10	6.32%
YoY %	-12.20%	-9.83%	27.82%	16.83%	26.60%	-3.48%	-	-
Horiz. %	144.47%	164.54%	182.48%	142.77%	122.20%	96.52%	100.00%	-
EPS	1.21	1.90	2.11	1.25	0.49	0.36	1.08	1.91%
YoY %	-36.32%	-9.95%	68.80%	155.10%	36.11%	-66.67%	-	-
Horiz. %	112.04%	175.93%	195.37%	115.74%	45.37%	33.33%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.5952	0.573	0.5177	0.4456	0.4306	0.1769	0.1769	22.40%
YoY %	3.87%	10.68%	16.18%	3.48%	143.41%	0.00%	-	-
Horiz. %	336.46%	323.91%	292.65%	251.89%	243.41%	100.00%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	0.76	0.71	0.61	0.88	0.61	0.62	1.02	-
P/RPS	1.70	1.39	1.08	1.99	1.61	2.07	3.28	-10.37%
YoY %	22.30%	28.70%	-45.73%	23.60%	-22.22%	-36.89%	-	-
Horiz. %	51.83%	42.38%	32.93%	60.67%	49.09%	63.11%	100.00%	-
P/EPS	28.46	16.99	13.15	32.12	56.48	78.48	42.68	-6.52%
YoY %	67.51%	29.20%	-59.06%	-43.13%	-28.03%	83.88%	-	-
Horiz. %	66.68%	39.81%	30.81%	75.26%	132.33%	183.88%	100.00%	-
EY	3.51	5.89	7.61	3.11	1.77	1.27	2.34	6.98%
YoY %	-40.41%	-22.60%	144.69%	75.71%	39.37%	-45.73%	-	-
Horiz. %	150.00%	251.71%	325.21%	132.91%	75.64%	54.27%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.58	0.56	0.54	0.90	0.64	1.59	2.62	-22.21%
YoY %	3.57%	3.70%	-40.00%	40.62%	-59.75%	-39.31%	-	-
Horiz. %	22.14%	21.37%	20.61%	34.35%	24.43%	60.69%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	25/11/10	25/11/09	26/11/08	28/11/07	24/11/06	24/11/05	26/11/04	-
Price	0.96	0.73	0.59	0.79	0.49	0.63	1.00	-
P/RPS	2.14	1.43	1.04	1.78	1.29	2.10	3.22	-6.58%
YoY %	49.65%	37.50%	-41.57%	37.98%	-38.57%	-34.78%	-	-
Horiz. %	66.46%	44.41%	32.30%	55.28%	40.06%	65.22%	100.00%	-
P/EPS	35.96	17.46	12.72	28.83	45.37	79.75	41.84	-2.49%
YoY %	105.96%	37.26%	-55.88%	-36.46%	-43.11%	90.61%	-	-
Horiz. %	85.95%	41.73%	30.40%	68.91%	108.44%	190.61%	100.00%	-
EY	2.78	5.73	7.86	3.47	2.20	1.25	2.39	2.55%
YoY %	-51.48%	-27.10%	126.51%	57.73%	76.00%	-47.70%	-	-
Horiz. %	116.32%	239.75%	328.87%	145.19%	92.05%	52.30%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.73	0.58	0.52	0.81	0.52	1.62	2.56	-18.86%
YoY %	25.86%	11.54%	-35.80%	55.77%	-67.90%	-36.72%	-	-
Horiz. %	28.52%	22.66%	20.31%	31.64%	20.31%	63.28%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos