[HARBOUR] QoQ TTM Result on 31-Dec-2006 [#2]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- -27.63%
YoY- 288.52%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 299,295 287,681 262,769 248,096 232,000 217,536 229,195 19.45%
PBT 11,129 7,614 384 3,810 5,018 4,392 7,648 28.38%
Tax -5,219 -4,274 978 -637 -755 -501 -3,469 31.26%
NP 5,910 3,340 1,362 3,173 4,263 3,891 4,179 25.96%
-
NP to SH 7,851 4,823 2,305 3,248 4,488 3,963 4,237 50.80%
-
Tax Rate 46.90% 56.13% -254.69% 16.72% 15.05% 11.41% 45.36% -
Total Cost 293,385 284,341 261,407 244,923 227,737 213,645 225,016 19.32%
-
Net Worth 178,402 173,101 168,245 193,639 172,407 169,048 164,942 5.36%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 1,822 1,822 - - - - - -
Div Payout % 23.21% 37.78% - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 178,402 173,101 168,245 193,639 172,407 169,048 164,942 5.36%
NOSH 182,043 182,211 180,909 205,999 181,481 181,772 179,285 1.02%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 1.97% 1.16% 0.52% 1.28% 1.84% 1.79% 1.82% -
ROE 4.40% 2.79% 1.37% 1.68% 2.60% 2.34% 2.57% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 164.41 157.88 145.25 120.43 127.84 119.68 127.84 18.24%
EPS 4.31 2.65 1.27 1.58 2.47 2.18 2.36 49.35%
DPS 1.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.95 0.93 0.94 0.95 0.93 0.92 4.29%
Adjusted Per Share Value based on latest NOSH - 205,999
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 75.06 72.15 65.90 62.22 58.18 54.55 57.48 19.45%
EPS 1.97 1.21 0.58 0.81 1.13 0.99 1.06 51.10%
DPS 0.46 0.46 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4474 0.4341 0.4219 0.4856 0.4324 0.4239 0.4136 5.37%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.88 0.56 0.60 0.49 0.61 0.58 0.56 -
P/RPS 0.54 0.35 0.41 0.41 0.48 0.48 0.44 14.61%
P/EPS 20.40 21.16 47.09 31.08 24.67 26.60 23.70 -9.50%
EY 4.90 4.73 2.12 3.22 4.05 3.76 4.22 10.46%
DY 1.14 1.79 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.59 0.65 0.52 0.64 0.62 0.61 29.57%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 30/08/07 25/05/07 27/02/07 24/11/06 30/08/06 24/05/06 -
Price 0.79 0.92 0.50 0.71 0.49 0.57 0.56 -
P/RPS 0.48 0.58 0.34 0.59 0.38 0.48 0.44 5.96%
P/EPS 18.32 34.76 39.24 45.03 19.81 26.14 23.70 -15.75%
EY 5.46 2.88 2.55 2.22 5.05 3.82 4.22 18.71%
DY 1.27 1.09 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.97 0.54 0.76 0.52 0.61 0.61 20.78%

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