[HARBOUR] QoQ Quarter Result on 31-Dec-2010 [#2]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- -36.3%
YoY- -19.24%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 105,115 104,751 87,898 82,865 81,545 71,631 73,303 27.13%
PBT 9,996 5,484 2,493 4,327 7,968 2,590 8,934 7.76%
Tax -2,650 -2,407 -120 -1,002 -3,524 -2,386 -2,225 12.34%
NP 7,346 3,077 2,373 3,325 4,444 204 6,709 6.22%
-
NP to SH 6,977 2,643 2,603 3,094 4,857 1,115 6,644 3.31%
-
Tax Rate 26.51% 43.89% 4.81% 23.16% 44.23% 92.12% 24.90% -
Total Cost 97,769 101,674 85,525 79,540 77,101 71,427 66,594 29.14%
-
Net Worth 251,390 244,249 242,097 238,419 238,302 181,538 236,635 4.11%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 251,390 244,249 242,097 238,419 238,302 181,538 236,635 4.11%
NOSH 182,167 182,275 182,027 181,999 181,910 181,538 182,027 0.05%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 6.99% 2.94% 2.70% 4.01% 5.45% 0.28% 9.15% -
ROE 2.78% 1.08% 1.08% 1.30% 2.04% 0.61% 2.81% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 57.70 57.47 48.29 45.53 44.83 39.46 40.27 27.06%
EPS 3.83 1.45 1.43 1.70 2.67 0.61 3.65 3.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.34 1.33 1.31 1.31 1.00 1.30 4.05%
Adjusted Per Share Value based on latest NOSH - 181,999
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 26.36 26.27 22.04 20.78 20.45 17.96 18.38 27.14%
EPS 1.75 0.66 0.65 0.78 1.22 0.28 1.67 3.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6304 0.6125 0.6071 0.5979 0.5976 0.4553 0.5934 4.11%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.90 0.97 1.02 1.09 0.76 0.78 0.78 -
P/RPS 1.56 1.69 2.11 2.39 1.70 1.98 1.94 -13.51%
P/EPS 23.50 66.90 71.33 64.12 28.46 127.00 21.37 6.53%
EY 4.26 1.49 1.40 1.56 3.51 0.79 4.68 -6.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.72 0.77 0.83 0.58 0.78 0.60 5.47%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 24/08/11 30/05/11 28/02/11 25/11/10 24/08/10 24/05/10 -
Price 0.89 0.97 0.99 0.99 0.96 0.75 0.78 -
P/RPS 1.54 1.69 2.05 2.17 2.14 1.90 1.94 -14.25%
P/EPS 23.24 66.90 69.23 58.24 35.96 122.11 21.37 5.74%
EY 4.30 1.49 1.44 1.72 2.78 0.82 4.68 -5.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.72 0.74 0.76 0.73 0.75 0.60 4.39%

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