[HARBOUR] YoY TTM Result on 31-Dec-2007 [#2]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 88.7%
YoY- 356.13%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 309,344 303,062 368,659 314,303 248,096 231,168 215,476 6.20%
PBT 23,819 29,958 36,646 20,711 3,810 4,488 19,042 3.79%
Tax -9,137 -7,075 -8,418 -7,866 -637 -3,617 -5,813 7.82%
NP 14,682 22,883 28,228 12,845 3,173 871 13,229 1.75%
-
NP to SH 15,710 24,438 27,466 14,815 3,248 836 13,229 2.90%
-
Tax Rate 38.36% 23.62% 22.97% 37.98% 16.72% 80.59% 30.53% -
Total Cost 294,662 280,179 340,431 301,458 244,923 230,297 202,247 6.47%
-
Net Worth 238,419 229,860 209,536 183,960 193,639 166,967 70,199 22.59%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - 1,822 - - - -
Div Payout % - - - 12.30% - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 238,419 229,860 209,536 183,960 193,639 166,967 70,199 22.59%
NOSH 181,999 182,428 182,205 182,139 205,999 181,486 180,000 0.18%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 4.75% 7.55% 7.66% 4.09% 1.28% 0.38% 6.14% -
ROE 6.59% 10.63% 13.11% 8.05% 1.68% 0.50% 18.84% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 169.97 166.13 202.33 172.56 120.43 127.37 119.71 6.01%
EPS 8.63 13.40 15.07 8.13 1.58 0.46 7.35 2.71%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.31 1.26 1.15 1.01 0.94 0.92 0.39 22.36%
Adjusted Per Share Value based on latest NOSH - 182,139
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 77.58 76.00 92.45 78.82 62.22 57.97 54.04 6.20%
EPS 3.94 6.13 6.89 3.72 0.81 0.21 3.32 2.89%
DPS 0.00 0.00 0.00 0.46 0.00 0.00 0.00 -
NAPS 0.5979 0.5765 0.5255 0.4613 0.4856 0.4187 0.1761 22.58%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.09 0.74 0.59 0.75 0.49 0.58 0.99 -
P/RPS 0.64 0.45 0.29 0.43 0.41 0.46 0.83 -4.23%
P/EPS 12.63 5.52 3.91 9.22 31.08 125.91 13.47 -1.06%
EY 7.92 18.10 25.55 10.85 3.22 0.79 7.42 1.09%
DY 0.00 0.00 0.00 1.33 0.00 0.00 0.00 -
P/NAPS 0.83 0.59 0.51 0.74 0.52 0.63 2.54 -17.00%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 23/02/10 23/02/09 26/02/08 27/02/07 17/02/06 28/02/05 -
Price 0.99 0.77 0.60 0.74 0.71 0.55 0.94 -
P/RPS 0.58 0.46 0.30 0.43 0.59 0.43 0.79 -5.01%
P/EPS 11.47 5.75 3.98 9.10 45.03 119.40 12.79 -1.79%
EY 8.72 17.40 25.12 10.99 2.22 0.84 7.82 1.83%
DY 0.00 0.00 0.00 1.35 0.00 0.00 0.00 -
P/NAPS 0.76 0.61 0.52 0.73 0.76 0.60 2.41 -17.49%

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