[HARBOUR] QoQ Annualized Quarter Result on 30-Jun-2007 [#4]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 336.02%
YoY- 27.48%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 329,364 330,214 322,336 287,868 276,346 276,970 275,880 12.52%
PBT 31,033 34,062 25,944 7,943 580 7,868 11,884 89.51%
Tax -9,268 -10,862 -8,340 -4,374 -660 -3,678 -4,560 60.38%
NP 21,765 23,200 17,604 3,569 -80 4,190 7,324 106.56%
-
NP to SH 21,925 24,110 19,952 5,052 1,158 4,126 7,840 98.37%
-
Tax Rate 29.86% 31.89% 32.15% 55.07% 113.79% 46.75% 38.37% -
Total Cost 307,598 307,014 304,732 284,299 276,426 272,780 268,556 9.46%
-
Net Worth 187,359 183,920 178,402 172,899 168,368 171,612 172,407 5.69%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - 1,819 - - - -
Div Payout % - - - 36.03% - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 187,359 183,920 178,402 172,899 168,368 171,612 172,407 5.69%
NOSH 181,902 182,099 182,043 181,999 181,041 182,566 181,481 0.15%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 6.61% 7.03% 5.46% 1.24% -0.03% 1.51% 2.65% -
ROE 11.70% 13.11% 11.18% 2.92% 0.69% 2.40% 4.55% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 181.07 181.34 177.07 158.17 152.64 151.71 152.02 12.35%
EPS 12.05 13.24 10.96 2.78 0.64 2.26 4.32 98.03%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.03 1.01 0.98 0.95 0.93 0.94 0.95 5.53%
Adjusted Per Share Value based on latest NOSH - 182,211
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 82.26 82.47 80.50 71.90 69.02 69.17 68.90 12.52%
EPS 5.48 6.02 4.98 1.26 0.29 1.03 1.96 98.34%
DPS 0.00 0.00 0.00 0.45 0.00 0.00 0.00 -
NAPS 0.4679 0.4593 0.4456 0.4318 0.4205 0.4286 0.4306 5.68%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.71 0.75 0.88 0.56 0.60 0.49 0.61 -
P/RPS 0.39 0.41 0.50 0.35 0.39 0.32 0.40 -1.67%
P/EPS 5.89 5.66 8.03 20.17 93.75 21.68 14.12 -44.14%
EY 16.98 17.65 12.45 4.96 1.07 4.61 7.08 79.07%
DY 0.00 0.00 0.00 1.79 0.00 0.00 0.00 -
P/NAPS 0.69 0.74 0.90 0.59 0.65 0.52 0.64 5.13%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 27/05/08 26/02/08 28/11/07 30/08/07 25/05/07 27/02/07 24/11/06 -
Price 0.68 0.74 0.79 0.92 0.50 0.71 0.49 -
P/RPS 0.38 0.41 0.45 0.58 0.33 0.47 0.32 12.12%
P/EPS 5.64 5.59 7.21 33.14 78.13 31.42 11.34 -37.19%
EY 17.73 17.89 13.87 3.02 1.28 3.18 8.82 59.21%
DY 0.00 0.00 0.00 1.09 0.00 0.00 0.00 -
P/NAPS 0.66 0.73 0.81 0.97 0.54 0.76 0.52 17.20%

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