[HARBOUR] QoQ Cumulative Quarter Result on 30-Sep-2008 [#1]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -67.91%
YoY- 69.15%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 327,565 257,055 188,275 103,041 345,491 247,023 165,107 57.95%
PBT 32,310 25,119 17,578 11,885 36,099 23,275 17,031 53.30%
Tax -7,540 -6,484 -4,363 -2,955 -9,486 -6,951 -5,431 24.47%
NP 24,770 18,635 13,215 8,930 26,613 16,324 11,600 65.89%
-
NP to SH 26,225 19,502 13,229 8,437 26,292 16,444 12,055 67.97%
-
Tax Rate 23.34% 25.81% 24.82% 24.86% 26.28% 29.86% 31.89% -
Total Cost 302,795 238,420 175,060 94,111 318,878 230,699 153,507 57.34%
-
Net Worth 222,053 216,486 209,262 207,288 198,340 187,359 183,920 13.39%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 222,053 216,486 209,262 207,288 198,340 187,359 183,920 13.39%
NOSH 182,011 181,921 181,966 181,831 181,964 181,902 182,099 -0.03%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 7.56% 7.25% 7.02% 8.67% 7.70% 6.61% 7.03% -
ROE 11.81% 9.01% 6.32% 4.07% 13.26% 8.78% 6.55% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 179.97 141.30 103.47 56.67 189.87 135.80 90.67 58.00%
EPS 14.41 10.72 7.27 4.64 14.45 9.04 6.62 68.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.19 1.15 1.14 1.09 1.03 1.01 13.43%
Adjusted Per Share Value based on latest NOSH - 181,831
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 82.15 64.47 47.22 25.84 86.64 61.95 41.41 57.94%
EPS 6.58 4.89 3.32 2.12 6.59 4.12 3.02 68.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5569 0.5429 0.5248 0.5198 0.4974 0.4699 0.4612 13.40%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.71 0.58 0.59 0.61 0.68 0.71 0.75 -
P/RPS 0.39 0.41 0.57 1.08 0.36 0.52 0.83 -39.58%
P/EPS 4.93 5.41 8.12 13.15 4.71 7.85 11.33 -42.60%
EY 20.29 18.48 12.32 7.61 21.25 12.73 8.83 74.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.49 0.51 0.54 0.62 0.69 0.74 -15.00%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 25/08/09 21/05/09 23/02/09 26/11/08 28/08/08 27/05/08 26/02/08 -
Price 0.75 0.77 0.60 0.59 0.60 0.68 0.74 -
P/RPS 0.42 0.54 0.58 1.04 0.32 0.50 0.82 -36.00%
P/EPS 5.21 7.18 8.25 12.72 4.15 7.52 11.18 -39.92%
EY 19.21 13.92 12.12 7.86 24.08 13.29 8.95 66.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.65 0.52 0.52 0.55 0.66 0.73 -11.29%

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