[HARBOUR] QoQ Quarter Result on 31-Mar-2010 [#3]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 73.43%
YoY- 5.91%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 82,865 81,545 71,631 73,303 70,897 92,875 70,510 11.33%
PBT 4,327 7,968 2,590 8,934 5,817 9,409 7,191 -28.65%
Tax -1,002 -3,524 -2,386 -2,225 -1,956 -1,942 -1,056 -3.42%
NP 3,325 4,444 204 6,709 3,861 7,467 6,135 -33.45%
-
NP to SH 3,094 4,857 1,115 6,644 3,831 7,611 6,723 -40.30%
-
Tax Rate 23.16% 44.23% 92.12% 24.90% 33.63% 20.64% 14.69% -
Total Cost 79,540 77,101 71,427 66,594 67,036 85,408 64,375 15.10%
-
Net Worth 238,419 238,302 181,538 236,635 229,860 229,422 221,766 4.93%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 238,419 238,302 181,538 236,635 229,860 229,422 221,766 4.93%
NOSH 181,999 181,910 181,538 182,027 182,428 182,081 181,775 0.08%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 4.01% 5.45% 0.28% 9.15% 5.45% 8.04% 8.70% -
ROE 1.30% 2.04% 0.61% 2.81% 1.67% 3.32% 3.03% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 45.53 44.83 39.46 40.27 38.86 51.01 38.79 11.23%
EPS 1.70 2.67 0.61 3.65 2.10 4.18 3.69 -40.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.31 1.00 1.30 1.26 1.26 1.22 4.84%
Adjusted Per Share Value based on latest NOSH - 182,027
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 20.70 20.37 17.89 18.31 17.71 23.20 17.61 11.34%
EPS 0.77 1.21 0.28 1.66 0.96 1.90 1.68 -40.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5955 0.5952 0.4534 0.591 0.5741 0.573 0.5539 4.93%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.09 0.76 0.78 0.78 0.74 0.71 0.71 -
P/RPS 2.39 1.70 1.98 1.94 1.90 1.39 1.83 19.42%
P/EPS 64.12 28.46 127.00 21.37 35.24 16.99 19.20 122.93%
EY 1.56 3.51 0.79 4.68 2.84 5.89 5.21 -55.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.58 0.78 0.60 0.59 0.56 0.58 26.90%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 25/11/10 24/08/10 24/05/10 23/02/10 25/11/09 25/08/09 -
Price 0.99 0.96 0.75 0.78 0.77 0.73 0.75 -
P/RPS 2.17 2.14 1.90 1.94 1.98 1.43 1.93 8.10%
P/EPS 58.24 35.96 122.11 21.37 36.67 17.46 20.28 101.65%
EY 1.72 2.78 0.82 4.68 2.73 5.73 4.93 -50.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.73 0.75 0.60 0.61 0.58 0.61 15.73%

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