[HARBOUR] QoQ Cumulative Quarter Result on 31-Dec-2009 [#2]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 50.34%
YoY- -13.51%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 81,545 308,706 237,075 163,772 92,875 327,565 257,055 -53.45%
PBT 7,968 26,750 24,160 15,226 9,409 32,310 25,119 -53.45%
Tax -3,524 -8,509 -6,123 -3,898 -1,942 -7,540 -6,484 -33.37%
NP 4,444 18,241 18,037 11,328 7,467 24,770 18,635 -61.51%
-
NP to SH 4,857 19,201 18,086 11,442 7,611 26,225 19,502 -60.38%
-
Tax Rate 44.23% 31.81% 25.34% 25.60% 20.64% 23.34% 25.81% -
Total Cost 77,101 290,465 219,038 152,444 85,408 302,795 238,420 -52.85%
-
Net Worth 238,302 238,323 236,537 229,203 229,422 222,053 216,486 6.60%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 238,302 238,323 236,537 229,203 229,422 222,053 216,486 6.60%
NOSH 181,910 181,926 181,951 181,907 182,081 182,011 181,921 -0.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 5.45% 5.91% 7.61% 6.92% 8.04% 7.56% 7.25% -
ROE 2.04% 8.06% 7.65% 4.99% 3.32% 11.81% 9.01% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 44.83 169.69 130.30 90.03 51.01 179.97 141.30 -53.44%
EPS 2.67 10.55 9.94 6.29 4.18 14.41 10.72 -60.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.31 1.30 1.26 1.26 1.22 1.19 6.60%
Adjusted Per Share Value based on latest NOSH - 182,428
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 20.45 77.42 59.45 41.07 23.29 82.15 64.47 -53.45%
EPS 1.22 4.82 4.54 2.87 1.91 6.58 4.89 -60.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5976 0.5977 0.5932 0.5748 0.5754 0.5569 0.5429 6.60%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.76 0.78 0.78 0.74 0.71 0.71 0.58 -
P/RPS 1.70 0.46 0.60 0.82 1.39 0.39 0.41 157.87%
P/EPS 28.46 7.39 7.85 11.76 16.99 4.93 5.41 202.17%
EY 3.51 13.53 12.74 8.50 5.89 20.29 18.48 -66.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.60 0.60 0.59 0.56 0.58 0.49 11.88%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 24/08/10 24/05/10 23/02/10 25/11/09 25/08/09 21/05/09 -
Price 0.96 0.75 0.78 0.77 0.73 0.75 0.77 -
P/RPS 2.14 0.44 0.60 0.86 1.43 0.42 0.54 150.21%
P/EPS 35.96 7.11 7.85 12.24 17.46 5.21 7.18 192.44%
EY 2.78 14.07 12.74 8.17 5.73 19.21 13.92 -65.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.57 0.60 0.61 0.58 0.61 0.65 8.03%

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