[HARBOUR] QoQ 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- 335.61%
YoY- -36.18%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 104,751 87,898 82,865 81,545 71,631 73,303 70,897 29.81%
PBT 5,484 2,493 4,327 7,968 2,590 8,934 5,817 -3.86%
Tax -2,407 -120 -1,002 -3,524 -2,386 -2,225 -1,956 14.87%
NP 3,077 2,373 3,325 4,444 204 6,709 3,861 -14.07%
-
NP to SH 2,643 2,603 3,094 4,857 1,115 6,644 3,831 -21.97%
-
Tax Rate 43.89% 4.81% 23.16% 44.23% 92.12% 24.90% 33.63% -
Total Cost 101,674 85,525 79,540 77,101 71,427 66,594 67,036 32.10%
-
Net Worth 244,249 242,097 238,419 238,302 181,538 236,635 229,860 4.14%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 244,249 242,097 238,419 238,302 181,538 236,635 229,860 4.14%
NOSH 182,275 182,027 181,999 181,910 181,538 182,027 182,428 -0.05%
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 2.94% 2.70% 4.01% 5.45% 0.28% 9.15% 5.45% -
ROE 1.08% 1.08% 1.30% 2.04% 0.61% 2.81% 1.67% -
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 57.47 48.29 45.53 44.83 39.46 40.27 38.86 29.89%
EPS 1.45 1.43 1.70 2.67 0.61 3.65 2.10 -21.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.33 1.31 1.31 1.00 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 26.27 22.04 20.78 20.45 17.96 18.38 17.78 29.81%
EPS 0.66 0.65 0.78 1.22 0.28 1.67 0.96 -22.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6125 0.6071 0.5979 0.5976 0.4553 0.5934 0.5765 4.13%
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 1.69 2.11 2.39 1.70 1.98 1.94 1.90 -7.53%
P/EPS 66.90 71.33 64.12 28.46 127.00 21.37 35.24 53.49%
EY 1.49 1.40 1.56 3.51 0.79 4.68 2.84 -35.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.77 0.83 0.58 0.78 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 1.69 2.05 2.17 2.14 1.90 1.94 1.98 -10.04%
P/EPS 66.90 69.23 58.24 35.96 122.11 21.37 36.67 49.47%
EY 1.49 1.44 1.72 2.78 0.82 4.68 2.73 -33.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.74 0.76 0.73 0.75 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