[HARBOUR] YoY TTM Result on 31-Mar-2007 [#3]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -29.03%
YoY- -45.6%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 307,585 355,523 327,444 262,769 229,195 219,859 101,214 20.34%
PBT 31,351 37,943 30,454 384 7,648 10,548 -116,187 -
Tax -7,179 -9,019 -10,730 978 -3,469 -5,119 -2,700 17.69%
NP 24,172 28,924 19,724 1,362 4,179 5,429 -118,887 -
-
NP to SH 24,809 29,350 20,398 2,305 4,237 5,429 -118,887 -
-
Tax Rate 22.90% 23.77% 35.23% -254.69% 45.36% 48.53% - -
Total Cost 283,413 326,599 307,720 261,407 225,016 214,430 220,101 4.30%
-
Net Worth 236,635 216,373 187,579 168,245 164,942 67,562 63,675 24.44%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - 1,822 - - - - -
Div Payout % - - 8.93% - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 236,635 216,373 187,579 168,245 164,942 67,562 63,675 24.44%
NOSH 182,027 181,826 182,116 180,909 179,285 182,600 181,929 0.00%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 7.86% 8.14% 6.02% 0.52% 1.82% 2.47% -117.46% -
ROE 10.48% 13.56% 10.87% 1.37% 2.57% 8.04% -186.71% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 168.98 195.53 179.80 145.25 127.84 120.40 55.63 20.33%
EPS 13.63 16.14 11.20 1.27 2.36 2.97 -65.35 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.19 1.03 0.93 0.92 0.37 0.35 24.43%
Adjusted Per Share Value based on latest NOSH - 180,909
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 77.14 89.16 82.12 65.90 57.48 55.14 25.38 20.34%
EPS 6.22 7.36 5.12 0.58 1.06 1.36 -29.81 -
DPS 0.00 0.00 0.46 0.00 0.00 0.00 0.00 -
NAPS 0.5934 0.5426 0.4704 0.4219 0.4136 0.1694 0.1597 24.44%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.78 0.58 0.71 0.60 0.56 0.83 1.49 -
P/RPS 0.46 0.30 0.39 0.41 0.44 0.69 2.68 -25.44%
P/EPS 5.72 3.59 6.34 47.09 23.70 27.92 -2.28 -
EY 17.47 27.83 15.78 2.12 4.22 3.58 -43.86 -
DY 0.00 0.00 1.41 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.49 0.69 0.65 0.61 2.24 4.26 -27.85%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 24/05/10 21/05/09 27/05/08 25/05/07 24/05/06 30/05/05 25/05/04 -
Price 0.78 0.77 0.68 0.50 0.56 0.69 1.50 -
P/RPS 0.46 0.39 0.38 0.34 0.44 0.57 2.70 -25.53%
P/EPS 5.72 4.77 6.07 39.24 23.70 23.21 -2.30 -
EY 17.47 20.96 16.47 2.55 4.22 4.31 -43.57 -
DY 0.00 0.00 1.47 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.65 0.66 0.54 0.61 1.86 4.29 -27.94%

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