[HARBOUR] QoQ Cumulative Quarter Result on 30-Sep-2010 [#1]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -74.7%
YoY- -36.18%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 357,060 252,308 164,410 81,545 308,706 237,075 163,772 68.37%
PBT 20,207 14,788 12,295 7,968 26,750 24,160 15,226 20.82%
Tax -6,950 -4,646 -4,526 -3,524 -8,509 -6,123 -3,898 47.19%
NP 13,257 10,142 7,769 4,444 18,241 18,037 11,328 11.08%
-
NP to SH 13,228 10,554 7,951 4,857 19,201 18,086 11,442 10.18%
-
Tax Rate 34.39% 31.42% 36.81% 44.23% 31.81% 25.34% 25.60% -
Total Cost 343,803 242,166 156,641 77,101 290,465 219,038 152,444 72.23%
-
Net Worth 243,935 242,014 238,348 238,302 238,323 236,537 229,203 4.25%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 3,640 - - - - - - -
Div Payout % 27.52% - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 243,935 242,014 238,348 238,302 238,323 236,537 229,203 4.25%
NOSH 182,041 181,965 181,945 181,910 181,926 181,951 181,907 0.04%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 3.71% 4.02% 4.73% 5.45% 5.91% 7.61% 6.92% -
ROE 5.42% 4.36% 3.34% 2.04% 8.06% 7.65% 4.99% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 196.14 138.66 90.36 44.83 169.69 130.30 90.03 68.29%
EPS 7.27 5.80 4.37 2.67 10.55 9.94 6.29 10.16%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.33 1.31 1.31 1.31 1.30 1.26 4.20%
Adjusted Per Share Value based on latest NOSH - 181,910
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 89.54 63.27 41.23 20.45 77.42 59.45 41.07 68.37%
EPS 3.32 2.65 1.99 1.22 4.82 4.54 2.87 10.22%
DPS 0.91 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6118 0.6069 0.5977 0.5976 0.5977 0.5932 0.5748 4.25%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.97 1.02 1.09 0.76 0.78 0.78 0.74 -
P/RPS 0.49 0.74 1.21 1.70 0.46 0.60 0.82 -29.12%
P/EPS 13.35 17.59 24.94 28.46 7.39 7.85 11.76 8.84%
EY 7.49 5.69 4.01 3.51 13.53 12.74 8.50 -8.10%
DY 2.06 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.77 0.83 0.58 0.60 0.60 0.59 14.23%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 30/05/11 28/02/11 25/11/10 24/08/10 24/05/10 23/02/10 -
Price 0.97 0.99 0.99 0.96 0.75 0.78 0.77 -
P/RPS 0.49 0.71 1.10 2.14 0.44 0.60 0.86 -31.34%
P/EPS 13.35 17.07 22.65 35.96 7.11 7.85 12.24 5.97%
EY 7.49 5.86 4.41 2.78 14.07 12.74 8.17 -5.64%
DY 2.06 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.74 0.76 0.73 0.57 0.60 0.61 11.72%

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