[HARBOUR] QoQ TTM Result on 30-Jun-2007 [#4]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 109.24%
YoY- 21.7%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 327,444 314,303 299,295 287,681 262,769 248,096 232,000 25.79%
PBT 30,454 20,711 11,129 7,614 384 3,810 5,018 232.35%
Tax -10,730 -7,866 -5,219 -4,274 978 -637 -755 485.77%
NP 19,724 12,845 5,910 3,340 1,362 3,173 4,263 177.40%
-
NP to SH 20,398 14,815 7,851 4,823 2,305 3,248 4,488 174.12%
-
Tax Rate 35.23% 37.98% 46.90% 56.13% -254.69% 16.72% 15.05% -
Total Cost 307,720 301,458 293,385 284,341 261,407 244,923 227,737 22.19%
-
Net Worth 187,579 183,960 178,402 173,101 168,245 193,639 172,407 5.77%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 1,822 1,822 1,822 1,822 - - - -
Div Payout % 8.93% 12.30% 23.21% 37.78% - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 187,579 183,960 178,402 173,101 168,245 193,639 172,407 5.77%
NOSH 182,116 182,139 182,043 182,211 180,909 205,999 181,481 0.23%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 6.02% 4.09% 1.97% 1.16% 0.52% 1.28% 1.84% -
ROE 10.87% 8.05% 4.40% 2.79% 1.37% 1.68% 2.60% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 179.80 172.56 164.41 157.88 145.25 120.43 127.84 25.50%
EPS 11.20 8.13 4.31 2.65 1.27 1.58 2.47 173.70%
DPS 1.00 1.00 1.00 1.00 0.00 0.00 0.00 -
NAPS 1.03 1.01 0.98 0.95 0.93 0.94 0.95 5.53%
Adjusted Per Share Value based on latest NOSH - 182,211
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 82.12 78.82 75.06 72.15 65.90 62.22 58.18 25.80%
EPS 5.12 3.72 1.97 1.21 0.58 0.81 1.13 173.56%
DPS 0.46 0.46 0.46 0.46 0.00 0.00 0.00 -
NAPS 0.4704 0.4613 0.4474 0.4341 0.4219 0.4856 0.4324 5.77%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.71 0.75 0.88 0.56 0.60 0.49 0.61 -
P/RPS 0.39 0.43 0.54 0.35 0.41 0.41 0.48 -12.91%
P/EPS 6.34 9.22 20.40 21.16 47.09 31.08 24.67 -59.54%
EY 15.78 10.85 4.90 4.73 2.12 3.22 4.05 147.40%
DY 1.41 1.33 1.14 1.79 0.00 0.00 0.00 -
P/NAPS 0.69 0.74 0.90 0.59 0.65 0.52 0.64 5.13%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 27/05/08 26/02/08 28/11/07 30/08/07 25/05/07 27/02/07 24/11/06 -
Price 0.68 0.74 0.79 0.92 0.50 0.71 0.49 -
P/RPS 0.38 0.43 0.48 0.58 0.34 0.59 0.38 0.00%
P/EPS 6.07 9.10 18.32 34.76 39.24 45.03 19.81 -54.51%
EY 16.47 10.99 5.46 2.88 2.55 2.22 5.05 119.76%
DY 1.47 1.35 1.27 1.09 0.00 0.00 0.00 -
P/NAPS 0.66 0.73 0.81 0.97 0.54 0.76 0.52 17.20%

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