[HARBOUR] QoQ TTM Result on 31-Mar-2007 [#3]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -29.03%
YoY- -45.6%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 314,303 299,295 287,681 262,769 248,096 232,000 217,536 27.71%
PBT 20,711 11,129 7,614 384 3,810 5,018 4,392 180.41%
Tax -7,866 -5,219 -4,274 978 -637 -755 -501 523.87%
NP 12,845 5,910 3,340 1,362 3,173 4,263 3,891 121.22%
-
NP to SH 14,815 7,851 4,823 2,305 3,248 4,488 3,963 140.29%
-
Tax Rate 37.98% 46.90% 56.13% -254.69% 16.72% 15.05% 11.41% -
Total Cost 301,458 293,385 284,341 261,407 244,923 227,737 213,645 25.72%
-
Net Worth 183,960 178,402 173,101 168,245 193,639 172,407 169,048 5.78%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 1,822 1,822 1,822 - - - - -
Div Payout % 12.30% 23.21% 37.78% - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 183,960 178,402 173,101 168,245 193,639 172,407 169,048 5.78%
NOSH 182,139 182,043 182,211 180,909 205,999 181,481 181,772 0.13%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 4.09% 1.97% 1.16% 0.52% 1.28% 1.84% 1.79% -
ROE 8.05% 4.40% 2.79% 1.37% 1.68% 2.60% 2.34% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 172.56 164.41 157.88 145.25 120.43 127.84 119.68 27.54%
EPS 8.13 4.31 2.65 1.27 1.58 2.47 2.18 139.90%
DPS 1.00 1.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 0.98 0.95 0.93 0.94 0.95 0.93 5.63%
Adjusted Per Share Value based on latest NOSH - 180,909
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 78.82 75.06 72.15 65.90 62.22 58.18 54.55 27.72%
EPS 3.72 1.97 1.21 0.58 0.81 1.13 0.99 141.11%
DPS 0.46 0.46 0.46 0.00 0.00 0.00 0.00 -
NAPS 0.4613 0.4474 0.4341 0.4219 0.4856 0.4324 0.4239 5.78%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.75 0.88 0.56 0.60 0.49 0.61 0.58 -
P/RPS 0.43 0.54 0.35 0.41 0.41 0.48 0.48 -7.05%
P/EPS 9.22 20.40 21.16 47.09 31.08 24.67 26.60 -50.56%
EY 10.85 4.90 4.73 2.12 3.22 4.05 3.76 102.29%
DY 1.33 1.14 1.79 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.90 0.59 0.65 0.52 0.64 0.62 12.48%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 28/11/07 30/08/07 25/05/07 27/02/07 24/11/06 30/08/06 -
Price 0.74 0.79 0.92 0.50 0.71 0.49 0.57 -
P/RPS 0.43 0.48 0.58 0.34 0.59 0.38 0.48 -7.05%
P/EPS 9.10 18.32 34.76 39.24 45.03 19.81 26.14 -50.41%
EY 10.99 5.46 2.88 2.55 2.22 5.05 3.82 101.89%
DY 1.35 1.27 1.09 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.81 0.97 0.54 0.76 0.52 0.61 12.68%

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