[HARBOUR] YoY TTM Result on 31-Mar-2009 [#3]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 6.86%
YoY- 43.89%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 448,759 323,939 307,585 355,523 327,444 262,769 229,195 11.83%
PBT 31,345 17,378 31,351 37,943 30,454 384 7,648 26.47%
Tax -9,555 -7,032 -7,179 -9,019 -10,730 978 -3,469 18.37%
NP 21,790 10,346 24,172 28,924 19,724 1,362 4,179 31.65%
-
NP to SH 21,747 11,669 24,809 29,350 20,398 2,305 4,237 31.30%
-
Tax Rate 30.48% 40.46% 22.90% 23.77% 35.23% -254.69% 45.36% -
Total Cost 426,969 313,593 283,413 326,599 307,720 261,407 225,016 11.25%
-
Net Worth 258,084 242,097 236,635 216,373 187,579 168,245 164,942 7.73%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - 1,822 - - -
Div Payout % - - - - 8.93% - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 258,084 242,097 236,635 216,373 187,579 168,245 164,942 7.73%
NOSH 181,750 182,027 182,027 181,826 182,116 180,909 179,285 0.22%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 4.86% 3.19% 7.86% 8.14% 6.02% 0.52% 1.82% -
ROE 8.43% 4.82% 10.48% 13.56% 10.87% 1.37% 2.57% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 246.91 177.96 168.98 195.53 179.80 145.25 127.84 11.58%
EPS 11.97 6.41 13.63 16.14 11.20 1.27 2.36 31.04%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.42 1.33 1.30 1.19 1.03 0.93 0.92 7.49%
Adjusted Per Share Value based on latest NOSH - 181,826
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 112.54 81.24 77.14 89.16 82.12 65.90 57.48 11.83%
EPS 5.45 2.93 6.22 7.36 5.12 0.58 1.06 31.34%
DPS 0.00 0.00 0.00 0.00 0.46 0.00 0.00 -
NAPS 0.6472 0.6071 0.5934 0.5426 0.4704 0.4219 0.4136 7.74%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.91 1.02 0.78 0.58 0.71 0.60 0.56 -
P/RPS 0.37 0.57 0.46 0.30 0.39 0.41 0.44 -2.84%
P/EPS 7.61 15.91 5.72 3.59 6.34 47.09 23.70 -17.23%
EY 13.15 6.28 17.47 27.83 15.78 2.12 4.22 20.83%
DY 0.00 0.00 0.00 0.00 1.41 0.00 0.00 -
P/NAPS 0.64 0.77 0.60 0.49 0.69 0.65 0.61 0.80%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/05/12 30/05/11 24/05/10 21/05/09 27/05/08 25/05/07 24/05/06 -
Price 0.92 0.99 0.78 0.77 0.68 0.50 0.56 -
P/RPS 0.37 0.56 0.46 0.39 0.38 0.34 0.44 -2.84%
P/EPS 7.69 15.44 5.72 4.77 6.07 39.24 23.70 -17.09%
EY 13.01 6.48 17.47 20.96 16.47 2.55 4.22 20.62%
DY 0.00 0.00 0.00 0.00 1.47 0.00 0.00 -
P/NAPS 0.65 0.74 0.60 0.65 0.66 0.54 0.61 1.06%

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