[HARBOUR] QoQ Quarter Result on 31-Mar-2009 [#3]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 30.91%
YoY- 42.93%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 70,897 92,875 70,510 68,780 85,234 103,041 98,468 -19.61%
PBT 5,817 9,409 7,191 7,541 5,693 11,885 12,824 -40.87%
Tax -1,956 -1,942 -1,056 -2,121 -1,408 -2,955 -2,535 -15.83%
NP 3,861 7,467 6,135 5,420 4,285 8,930 10,289 -47.88%
-
NP to SH 3,831 7,611 6,723 6,273 4,792 8,437 9,848 -46.61%
-
Tax Rate 33.63% 20.64% 14.69% 28.13% 24.73% 24.86% 19.77% -
Total Cost 67,036 85,408 64,375 63,360 80,949 94,111 88,179 -16.66%
-
Net Worth 229,860 229,422 221,766 216,373 209,536 207,288 198,452 10.26%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 229,860 229,422 221,766 216,373 209,536 207,288 198,452 10.26%
NOSH 182,428 182,081 181,775 181,826 182,205 181,831 182,066 0.13%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 5.45% 8.04% 8.70% 7.88% 5.03% 8.67% 10.45% -
ROE 1.67% 3.32% 3.03% 2.90% 2.29% 4.07% 4.96% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 38.86 51.01 38.79 37.83 46.78 56.67 54.08 -19.72%
EPS 2.10 4.18 3.69 3.45 2.63 4.64 5.41 -46.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.26 1.22 1.19 1.15 1.14 1.09 10.11%
Adjusted Per Share Value based on latest NOSH - 181,826
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 17.71 23.20 17.61 17.18 21.29 25.73 24.59 -19.60%
EPS 0.96 1.90 1.68 1.57 1.20 2.11 2.46 -46.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5741 0.573 0.5539 0.5404 0.5233 0.5177 0.4956 10.26%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.74 0.71 0.71 0.58 0.59 0.61 0.68 -
P/RPS 1.90 1.39 1.83 1.53 1.26 1.08 1.26 31.40%
P/EPS 35.24 16.99 19.20 16.81 22.43 13.15 12.57 98.45%
EY 2.84 5.89 5.21 5.95 4.46 7.61 7.95 -49.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.56 0.58 0.49 0.51 0.54 0.62 -3.24%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 25/11/09 25/08/09 21/05/09 23/02/09 26/11/08 28/08/08 -
Price 0.77 0.73 0.75 0.77 0.60 0.59 0.60 -
P/RPS 1.98 1.43 1.93 2.04 1.28 1.04 1.11 46.92%
P/EPS 36.67 17.46 20.28 22.32 22.81 12.72 11.09 121.46%
EY 2.73 5.73 4.93 4.48 4.38 7.86 9.02 -54.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.58 0.61 0.65 0.52 0.52 0.55 7.12%

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