[HARBOUR] QoQ Cumulative Quarter Result on 31-Mar-2008 [#3]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 36.41%
YoY- 1792.29%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 188,275 103,041 345,491 247,023 165,107 80,584 287,868 -24.55%
PBT 17,578 11,885 36,099 23,275 17,031 6,486 7,943 69.41%
Tax -4,363 -2,955 -9,486 -6,951 -5,431 -2,085 -4,374 -0.16%
NP 13,215 8,930 26,613 16,324 11,600 4,401 3,569 138.39%
-
NP to SH 13,229 8,437 26,292 16,444 12,055 4,988 5,052 89.42%
-
Tax Rate 24.82% 24.86% 26.28% 29.86% 31.89% 32.15% 55.07% -
Total Cost 175,060 94,111 318,878 230,699 153,507 76,183 284,299 -27.51%
-
Net Worth 209,262 207,288 198,340 187,359 183,920 178,402 172,899 13.50%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - 1,819 -
Div Payout % - - - - - - 36.03% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 209,262 207,288 198,340 187,359 183,920 178,402 172,899 13.50%
NOSH 181,966 181,831 181,964 181,902 182,099 182,043 181,999 -0.01%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 7.02% 8.67% 7.70% 6.61% 7.03% 5.46% 1.24% -
ROE 6.32% 4.07% 13.26% 8.78% 6.55% 2.80% 2.92% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 103.47 56.67 189.87 135.80 90.67 44.27 158.17 -24.54%
EPS 7.27 4.64 14.45 9.04 6.62 2.74 2.78 89.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 1.15 1.14 1.09 1.03 1.01 0.98 0.95 13.51%
Adjusted Per Share Value based on latest NOSH - 182,116
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 47.22 25.84 86.64 61.95 41.41 20.21 72.19 -24.55%
EPS 3.32 2.12 6.59 4.12 3.02 1.25 1.27 89.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.46 -
NAPS 0.5248 0.5198 0.4974 0.4699 0.4612 0.4474 0.4336 13.50%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.59 0.61 0.68 0.71 0.75 0.88 0.56 -
P/RPS 0.57 1.08 0.36 0.52 0.83 1.99 0.35 38.21%
P/EPS 8.12 13.15 4.71 7.85 11.33 32.12 20.17 -45.32%
EY 12.32 7.61 21.25 12.73 8.83 3.11 4.96 82.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.79 -
P/NAPS 0.51 0.54 0.62 0.69 0.74 0.90 0.59 -9.21%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 23/02/09 26/11/08 28/08/08 27/05/08 26/02/08 28/11/07 30/08/07 -
Price 0.60 0.59 0.60 0.68 0.74 0.79 0.92 -
P/RPS 0.58 1.04 0.32 0.50 0.82 1.78 0.58 0.00%
P/EPS 8.25 12.72 4.15 7.52 11.18 28.83 33.14 -60.25%
EY 12.12 7.86 24.08 13.29 8.95 3.47 3.02 151.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.09 -
P/NAPS 0.52 0.52 0.55 0.66 0.73 0.81 0.97 -33.88%

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