[HARBOUR] QoQ Annualized Quarter Result on 31-Mar-2010 [#3]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 5.38%
YoY- -7.26%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 328,820 326,180 308,706 316,100 327,544 371,500 327,565 0.25%
PBT 24,590 31,872 26,750 32,213 30,452 37,636 32,310 -16.60%
Tax -9,052 -14,096 -8,509 -8,164 -7,796 -7,768 -7,540 12.92%
NP 15,538 17,776 18,241 24,049 22,656 29,868 24,770 -26.65%
-
NP to SH 15,902 19,428 19,201 24,114 22,884 30,444 26,225 -28.29%
-
Tax Rate 36.81% 44.23% 31.81% 25.34% 25.60% 20.64% 23.34% -
Total Cost 313,282 308,404 290,465 292,050 304,888 341,632 302,795 2.28%
-
Net Worth 238,348 238,302 238,323 236,537 229,203 229,422 222,053 4.82%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 238,348 238,302 238,323 236,537 229,203 229,422 222,053 4.82%
NOSH 181,945 181,910 181,926 181,951 181,907 182,081 182,011 -0.02%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 4.73% 5.45% 5.91% 7.61% 6.92% 8.04% 7.56% -
ROE 6.67% 8.15% 8.06% 10.19% 9.98% 13.27% 11.81% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 180.72 179.31 169.69 173.73 180.06 204.03 179.97 0.27%
EPS 8.74 10.68 10.55 13.25 12.58 16.72 14.41 -28.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.31 1.31 1.30 1.26 1.26 1.22 4.84%
Adjusted Per Share Value based on latest NOSH - 182,027
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 82.12 81.46 77.10 78.95 81.80 92.78 81.81 0.25%
EPS 3.97 4.85 4.80 6.02 5.72 7.60 6.55 -28.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5953 0.5952 0.5952 0.5908 0.5724 0.573 0.5546 4.82%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.09 0.76 0.78 0.78 0.74 0.71 0.71 -
P/RPS 0.60 0.42 0.46 0.45 0.41 0.35 0.39 33.16%
P/EPS 12.47 7.12 7.39 5.89 5.88 4.25 4.93 85.32%
EY 8.02 14.05 13.53 16.99 17.00 23.55 20.29 -46.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.58 0.60 0.60 0.59 0.56 0.58 26.90%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 25/11/10 24/08/10 24/05/10 23/02/10 25/11/09 25/08/09 -
Price 0.99 0.96 0.75 0.78 0.77 0.73 0.75 -
P/RPS 0.55 0.54 0.44 0.45 0.43 0.36 0.42 19.63%
P/EPS 11.33 8.99 7.11 5.89 6.12 4.37 5.21 67.61%
EY 8.83 11.13 14.07 16.99 16.34 22.90 19.21 -40.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.73 0.57 0.60 0.61 0.58 0.61 15.73%

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