[HARBOUR] YoY TTM 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- -3.78%
YoY- -11.02%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 474,211 403,181 309,344 303,062 368,659 314,303 248,096 11.39%
PBT 33,652 28,338 23,819 29,958 36,646 20,711 3,810 43.72%
Tax -9,394 -7,974 -9,137 -7,075 -8,418 -7,866 -637 56.53%
NP 24,258 20,364 14,682 22,883 28,228 12,845 3,173 40.31%
-
NP to SH 26,612 19,261 15,710 24,438 27,466 14,815 3,248 41.93%
-
Tax Rate 27.92% 28.14% 38.36% 23.62% 22.97% 37.98% 16.72% -
Total Cost 449,953 382,817 294,662 280,179 340,431 301,458 244,923 10.65%
-
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 - - - - - 1,822 - -
Div Payout % - - - - - 12.30% - -
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 5.12% 5.05% 4.75% 7.55% 7.66% 4.09% 1.28% -
ROE 9.62% 7.57% 6.59% 10.63% 13.11% 8.05% 1.68% -
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 260.55 221.70 169.97 166.13 202.33 172.56 120.43 13.71%
EPS 14.62 10.59 8.63 13.40 15.07 8.13 1.58 44.84%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 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 118.43 100.69 77.26 75.69 92.07 78.50 61.96 11.39%
EPS 6.65 4.81 3.92 6.10 6.86 3.70 0.81 41.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.46 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 0.33 0.41 0.64 0.45 0.29 0.43 0.41 -3.54%
P/EPS 5.95 8.50 12.63 5.52 3.91 9.22 31.08 -24.06%
EY 16.81 11.77 7.92 18.10 25.55 10.85 3.22 31.67%
DY 0.00 0.00 0.00 0.00 0.00 1.33 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 0.33 0.42 0.58 0.46 0.30 0.43 0.59 -9.22%
P/EPS 5.88 8.78 11.47 5.75 3.98 9.10 45.03 -28.75%
EY 17.00 11.39 8.72 17.40 25.12 10.99 2.22 40.35%
DY 0.00 0.00 0.00 0.00 0.00 1.35 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