[HARBOUR] YoY 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- -49.66%
YoY- -20.05%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 110,986 105,417 82,865 70,897 85,234 84,523 69,515 8.10%
PBT 8,836 10,365 4,327 5,817 5,693 10,545 963 44.64%
Tax -2,624 -2,797 -1,002 -1,956 -1,408 -3,346 -699 24.64%
NP 6,212 7,568 3,325 3,861 4,285 7,199 264 69.19%
-
NP to SH 6,261 7,038 3,094 3,831 4,792 7,067 103 98.16%
-
Tax Rate 29.70% 26.99% 23.16% 33.63% 24.73% 31.73% 72.59% -
Total Cost 104,774 97,849 79,540 67,036 80,949 77,324 69,251 7.13%
-
Net Worth 276,648 254,604 238,419 229,860 209,536 183,960 193,639 6.12%
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 276,648 254,604 238,419 229,860 209,536 183,960 193,639 6.12%
NOSH 182,005 181,860 181,999 182,428 182,205 182,139 205,999 -2.04%
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 5.60% 7.18% 4.01% 5.45% 5.03% 8.52% 0.38% -
ROE 2.26% 2.76% 1.30% 1.67% 2.29% 3.84% 0.05% -
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 60.98 57.97 45.53 38.86 46.78 46.41 33.75 10.35%
EPS 3.44 3.87 1.70 2.10 2.63 3.88 0.05 102.29%
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 27.72 26.33 20.70 17.71 21.29 21.11 17.36 8.10%
EPS 1.56 1.76 0.77 0.96 1.20 1.76 0.03 93.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6909 0.6359 0.5955 0.5741 0.5233 0.4594 0.4836 6.12%
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 1.43 1.55 2.39 1.90 1.26 1.62 1.45 -0.23%
P/EPS 25.29 23.26 64.12 35.24 22.43 19.33 980.00 -45.60%
EY 3.95 4.30 1.56 2.84 4.46 5.17 0.10 84.44%
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 1.41 1.60 2.17 1.98 1.28 1.59 2.10 -6.41%
P/EPS 25.00 24.03 58.24 36.67 22.81 19.07 1,420.00 -48.96%
EY 4.00 4.16 1.72 2.73 4.38 5.24 0.07 96.13%
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