[HARBOUR] QoQ TTM Result on 31-Mar-2011 [#3]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- -25.72%
YoY- -52.96%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 403,181 380,629 357,059 323,939 309,344 297,376 308,706 19.42%
PBT 28,338 22,300 20,272 17,378 23,819 25,309 26,750 3.90%
Tax -7,974 -6,179 -7,053 -7,032 -9,137 -10,091 -8,509 -4.22%
NP 20,364 16,121 13,219 10,346 14,682 15,218 18,241 7.59%
-
NP to SH 19,261 15,317 13,197 11,669 15,710 16,447 19,201 0.20%
-
Tax Rate 28.14% 27.71% 34.79% 40.46% 38.36% 39.87% 31.81% -
Total Cost 382,817 364,508 343,840 313,593 294,662 282,158 290,465 20.14%
-
Net Worth 254,604 251,390 244,249 242,097 238,419 238,302 181,538 25.21%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 254,604 251,390 244,249 242,097 238,419 238,302 181,538 25.21%
NOSH 181,860 182,167 182,275 182,027 181,999 181,910 181,538 0.11%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 5.05% 4.24% 3.70% 3.19% 4.75% 5.12% 5.91% -
ROE 7.57% 6.09% 5.40% 4.82% 6.59% 6.90% 10.58% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 221.70 208.94 195.89 177.96 169.97 163.47 170.05 19.28%
EPS 10.59 8.41 7.24 6.41 8.63 9.04 10.58 0.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.38 1.34 1.33 1.31 1.31 1.00 25.06%
Adjusted Per Share Value based on latest NOSH - 182,027
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 101.11 95.46 89.54 81.24 77.58 74.58 77.42 19.42%
EPS 4.83 3.84 3.31 2.93 3.94 4.12 4.82 0.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6385 0.6304 0.6125 0.6071 0.5979 0.5976 0.4553 25.21%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.90 0.90 0.97 1.02 1.09 0.76 0.78 -
P/RPS 0.41 0.43 0.50 0.57 0.64 0.46 0.46 -7.36%
P/EPS 8.50 10.70 13.40 15.91 12.63 8.41 7.37 9.94%
EY 11.77 9.34 7.46 6.28 7.92 11.90 13.56 -8.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.65 0.72 0.77 0.83 0.58 0.78 -12.32%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 29/11/11 24/08/11 30/05/11 28/02/11 25/11/10 24/08/10 -
Price 0.93 0.89 0.97 0.99 0.99 0.96 0.75 -
P/RPS 0.42 0.43 0.50 0.56 0.58 0.59 0.44 -3.04%
P/EPS 8.78 10.58 13.40 15.44 11.47 10.62 7.09 15.27%
EY 11.39 9.45 7.46 6.48 8.72 9.42 14.10 -13.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.64 0.72 0.74 0.76 0.73 0.75 -8.14%

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