[HARBOUR] YoY Quarter Result on 31-Mar-2010 [#3]

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Quarter Result
Revenue	102,624	133,476	87,898	73,303	68,780	81,916	68,775	6.89%
YoY %	-23.11%	51.85%	19.91%	6.58%	-16.04%	19.11%	-	-
Horiz. %	149.22%	194.08%	127.81%	106.58%	100.01%	119.11%	100.00%	-
PBT	6,829	5,500	2,493	8,934	7,541	6,244	-3,499	-
YoY %	24.16%	120.62%	-72.10%	18.47%	20.77%	278.45%	-	-
Horiz. %	-195.17%	-157.19%	-71.25%	-255.33%	-215.52%	-178.45%	100.00%	-
Tax	-1,608	-1,701	-120	-2,225	-2,121	-1,520	1,344	-
YoY %	5.47%	-1,317.50%	94.61%	-4.90%	-39.54%	-213.10%	-	-
Horiz. %	-119.64%	-126.56%	-8.93%	-165.55%	-157.81%	-113.10%	100.00%	-
NP	5,221	3,799	2,373	6,709	5,420	4,724	-2,155	-
YoY %	37.43%	60.09%	-64.63%	23.78%	14.73%	319.21%	-	-
Horiz. %	-242.27%	-176.29%	-110.12%	-311.32%	-251.51%	-219.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,466	5,089	2,603	6,644	6,273	4,389	-1,194	-
YoY %	7.41%	95.51%	-60.82%	5.91%	42.93%	467.59%	-	-
Horiz. %	-457.79%	-426.21%	-218.01%	-556.45%	-525.38%	-367.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.55%	30.93%	4.81%	24.90%	28.13%	24.34%	-	-
YoY %	-23.86%	543.04%	-80.68%	-11.48%	15.57%	0.00%	-	-
Horiz. %	96.75%	127.07%	19.76%	102.30%	115.57%	100.00%	-	-
Total Cost	97,403	129,677	85,525	66,594	63,360	77,192	70,930	5.42%
YoY %	-24.89%	51.62%	28.43%	5.10%	-17.92%	8.83%	-	-
Horiz. %	137.32%	182.82%	120.58%	93.89%	89.33%	108.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	282,409	258,084	242,097	236,635	216,373	187,579	168,245	9.00%
YoY %	9.43%	6.60%	2.31%	9.36%	15.35%	11.49%	-	-
Horiz. %	167.86%	153.40%	143.90%	140.65%	128.61%	111.49%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Equity
Net Worth	282,409	258,084	242,097	236,635	216,373	187,579	168,245	9.00%
YoY %	9.43%	6.60%	2.31%	9.36%	15.35%	11.49%	-	-
Horiz. %	167.86%	153.40%	143.90%	140.65%	128.61%	111.49%	100.00%	-
NOSH	182,200	181,750	182,027	182,027	181,826	182,116	180,909	0.11%
YoY %	0.25%	-0.15%	0.00%	0.11%	-0.16%	0.67%	-	-
Horiz. %	100.71%	100.46%	100.62%	100.62%	100.51%	100.67%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Ratio Analysis
NP Margin	5.09%	2.85%	2.70%	9.15%	7.88%	5.77%	-3.13%	-
YoY %	78.60%	5.56%	-70.49%	16.12%	36.57%	284.35%	-	-
Horiz. %	-162.62%	-91.05%	-86.26%	-292.33%	-251.76%	-184.35%	100.00%	-
ROE	1.94%	1.97%	1.08%	2.81%	2.90%	2.34%	-0.71%	-
YoY %	-1.52%	82.41%	-61.57%	-3.10%	23.93%	429.58%	-	-
Horiz. %	-273.24%	-277.46%	-152.11%	-395.77%	-408.45%	-329.58%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Per Share
RPS	56.32	73.44	48.29	40.27	37.83	44.98	38.02	6.76%
YoY %	-23.31%	52.08%	19.92%	6.45%	-15.90%	18.31%	-	-
Horiz. %	148.13%	193.16%	127.01%	105.92%	99.50%	118.31%	100.00%	-
EPS	3.00	2.80	1.43	3.65	3.45	2.41	-0.66	-
YoY %	7.14%	95.80%	-60.82%	5.80%	43.15%	465.15%	-	-
Horiz. %	-454.55%	-424.24%	-216.67%	-553.03%	-522.73%	-365.15%	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	1.55	1.42	1.33	1.30	1.19	1.03	0.93	8.87%
YoY %	9.15%	6.77%	2.31%	9.24%	15.53%	10.75%	-	-
Horiz. %	166.67%	152.69%	143.01%	139.78%	127.96%	110.75%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 182,027
RPS	25.63	33.34	21.95	18.31	17.18	20.46	17.18	6.88%
YoY %	-23.13%	51.89%	19.88%	6.58%	-16.03%	19.09%	-	-
Horiz. %	149.19%	194.06%	127.76%	106.58%	100.00%	119.09%	100.00%	-
EPS	1.37	1.27	0.65	1.66	1.57	1.10	-0.30	-
YoY %	7.87%	95.38%	-60.84%	5.73%	42.73%	466.67%	-	-
Horiz. %	-456.67%	-423.33%	-216.67%	-553.33%	-523.33%	-366.67%	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	0.7053	0.6446	0.6046	0.591	0.5404	0.4685	0.4202	9.00%
YoY %	9.42%	6.62%	2.30%	9.36%	15.35%	11.49%	-	-
Horiz. %	167.85%	153.40%	143.88%	140.65%	128.61%	111.49%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	-
Price	0.87	0.91	1.02	0.78	0.58	0.71	0.60	-
P/RPS	1.54	1.24	2.11	1.94	1.53	1.58	1.58	-0.42%
YoY %	24.19%	-41.23%	8.76%	26.80%	-3.16%	0.00%	-	-
Horiz. %	97.47%	78.48%	133.54%	122.78%	96.84%	100.00%	100.00%	-
P/EPS	29.00	32.50	71.33	21.37	16.81	29.46	-90.91	-
YoY %	-10.77%	-54.44%	233.79%	27.13%	-42.94%	132.41%	-	-
Horiz. %	-31.90%	-35.75%	-78.46%	-23.51%	-18.49%	-32.41%	100.00%	-
EY	3.45	3.08	1.40	4.68	5.95	3.39	-1.10	-
YoY %	12.01%	120.00%	-70.09%	-21.34%	75.52%	408.18%	-	-
Horiz. %	-313.64%	-280.00%	-127.27%	-425.45%	-540.91%	-308.18%	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	0.56	0.64	0.77	0.60	0.49	0.69	0.65	-2.45%
YoY %	-12.50%	-16.88%	28.33%	22.45%	-28.99%	6.15%	-	-
Horiz. %	86.15%	98.46%	118.46%	92.31%	75.38%	106.15%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	22/05/13	28/05/12	30/05/11	24/05/10	21/05/09	27/05/08	25/05/07	-
Price	0.94	0.92	0.99	0.78	0.77	0.68	0.50	-
P/RPS	1.67	1.25	2.05	1.94	2.04	1.51	1.32	3.99%
YoY %	33.60%	-39.02%	5.67%	-4.90%	35.10%	14.39%	-	-
Horiz. %	126.52%	94.70%	155.30%	146.97%	154.55%	114.39%	100.00%	-
P/EPS	31.33	32.86	69.23	21.37	22.32	28.22	-75.76	-
YoY %	-4.66%	-52.54%	223.96%	-4.26%	-20.91%	137.25%	-	-
Horiz. %	-41.35%	-43.37%	-91.38%	-28.21%	-29.46%	-37.25%	100.00%	-
EY	3.19	3.04	1.44	4.68	4.48	3.54	-1.32	-
YoY %	4.93%	111.11%	-69.23%	4.46%	26.55%	368.18%	-	-
Horiz. %	-241.67%	-230.30%	-109.09%	-354.55%	-339.39%	-268.18%	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	0.61	0.65	0.74	0.60	0.65	0.66	0.54	2.05%
YoY %	-6.15%	-12.16%	23.33%	-7.69%	-1.52%	22.22%	-	-
Horiz. %	112.96%	120.37%	137.04%	111.11%	120.37%	122.22%	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