[HARBOUR] QoQ TTM Result on 30-Sep-2009 [#1]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -3.15%
YoY- -14.6%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 308,706 307,585 303,062 317,399 327,565 355,523 368,659 -11.18%
PBT 26,750 31,351 29,958 29,834 32,310 37,943 36,646 -18.97%
Tax -8,509 -7,179 -7,075 -6,527 -7,540 -9,019 -8,418 0.72%
NP 18,241 24,172 22,883 23,307 24,770 28,924 28,228 -25.31%
-
NP to SH 19,201 24,809 24,438 25,399 26,225 29,350 27,466 -21.28%
-
Tax Rate 31.81% 22.90% 23.62% 21.88% 23.34% 23.77% 22.97% -
Total Cost 290,465 283,413 280,179 294,092 302,795 326,599 340,431 -10.06%
-
Net Worth 181,538 236,635 229,860 229,422 221,766 216,373 209,536 -9.14%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 181,538 236,635 229,860 229,422 221,766 216,373 209,536 -9.14%
NOSH 181,538 182,027 182,428 182,081 181,775 181,826 182,205 -0.24%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 5.91% 7.86% 7.55% 7.34% 7.56% 8.14% 7.66% -
ROE 10.58% 10.48% 10.63% 11.07% 11.83% 13.56% 13.11% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 170.05 168.98 166.13 174.32 180.20 195.53 202.33 -10.96%
EPS 10.58 13.63 13.40 13.95 14.43 16.14 15.07 -21.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.30 1.26 1.26 1.22 1.19 1.15 -8.91%
Adjusted Per Share Value based on latest NOSH - 182,081
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 77.10 76.82 75.69 79.27 81.81 88.79 92.07 -11.18%
EPS 4.80 6.20 6.10 6.34 6.55 7.33 6.86 -21.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4534 0.591 0.5741 0.573 0.5539 0.5404 0.5233 -9.13%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.78 0.78 0.74 0.71 0.71 0.58 0.59 -
P/RPS 0.46 0.46 0.45 0.41 0.39 0.30 0.29 36.12%
P/EPS 7.37 5.72 5.52 5.09 4.92 3.59 3.91 52.76%
EY 13.56 17.47 18.10 19.65 20.32 27.83 25.55 -34.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.60 0.59 0.56 0.58 0.49 0.51 32.84%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 24/05/10 23/02/10 25/11/09 25/08/09 21/05/09 23/02/09 -
Price 0.75 0.78 0.77 0.73 0.75 0.77 0.60 -
P/RPS 0.44 0.46 0.46 0.42 0.42 0.39 0.30 29.17%
P/EPS 7.09 5.72 5.75 5.23 5.20 4.77 3.98 47.10%
EY 14.10 17.47 17.40 19.11 19.24 20.96 25.12 -32.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.60 0.61 0.58 0.61 0.65 0.52 27.74%

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