[HARBOUR] QoQ TTM Result on 30-Sep-2006 [#1]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
24-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 13.25%
YoY- 1052.87%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 287,681 262,769 248,096 232,000 217,536 229,195 231,168 15.74%
PBT 7,614 384 3,810 5,018 4,392 7,648 4,488 42.38%
Tax -4,274 978 -637 -755 -501 -3,469 -3,617 11.80%
NP 3,340 1,362 3,173 4,263 3,891 4,179 871 145.59%
-
NP to SH 4,823 2,305 3,248 4,488 3,963 4,237 836 222.70%
-
Tax Rate 56.13% -254.69% 16.72% 15.05% 11.41% 45.36% 80.59% -
Total Cost 284,341 261,407 244,923 227,737 213,645 225,016 230,297 15.13%
-
Net Worth 173,101 168,245 193,639 172,407 169,048 164,942 166,967 2.44%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 1,822 - - - - - - -
Div Payout % 37.78% - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 173,101 168,245 193,639 172,407 169,048 164,942 166,967 2.44%
NOSH 182,211 180,909 205,999 181,481 181,772 179,285 181,486 0.26%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 1.16% 0.52% 1.28% 1.84% 1.79% 1.82% 0.38% -
ROE 2.79% 1.37% 1.68% 2.60% 2.34% 2.57% 0.50% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 157.88 145.25 120.43 127.84 119.68 127.84 127.37 15.43%
EPS 2.65 1.27 1.58 2.47 2.18 2.36 0.46 222.39%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.93 0.94 0.95 0.93 0.92 0.92 2.16%
Adjusted Per Share Value based on latest NOSH - 181,481
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 71.85 65.63 61.96 57.94 54.33 57.24 57.73 15.75%
EPS 1.20 0.58 0.81 1.12 0.99 1.06 0.21 220.64%
DPS 0.46 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4323 0.4202 0.4836 0.4306 0.4222 0.4119 0.417 2.43%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.56 0.60 0.49 0.61 0.58 0.56 0.58 -
P/RPS 0.35 0.41 0.41 0.48 0.48 0.44 0.46 -16.69%
P/EPS 21.16 47.09 31.08 24.67 26.60 23.70 125.91 -69.64%
EY 4.73 2.12 3.22 4.05 3.76 4.22 0.79 230.81%
DY 1.79 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.65 0.52 0.64 0.62 0.61 0.63 -4.29%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 25/05/07 27/02/07 24/11/06 30/08/06 24/05/06 17/02/06 -
Price 0.92 0.50 0.71 0.49 0.57 0.56 0.55 -
P/RPS 0.58 0.34 0.59 0.38 0.48 0.44 0.43 22.14%
P/EPS 34.76 39.24 45.03 19.81 26.14 23.70 119.40 -56.17%
EY 2.88 2.55 2.22 5.05 3.82 4.22 0.84 127.88%
DY 1.09 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.54 0.76 0.52 0.61 0.61 0.60 37.86%

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