[HARBOUR] YoY Annualized Quarter 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- 97.83%
YoY- 36.59%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 371,500 412,164 322,336 275,880 218,024 225,872 186,104 12.19%
PBT 37,636 47,540 25,944 11,884 9,380 25,168 13,460 18.67%
Tax -7,768 -11,820 -8,340 -4,560 -3,544 -7,804 -4,720 8.64%
NP 29,868 35,720 17,604 7,324 5,836 17,364 8,740 22.70%
-
NP to SH 30,444 33,748 19,952 7,840 5,740 17,364 8,740 23.09%
-
Tax Rate 20.64% 24.86% 32.15% 38.37% 37.78% 31.01% 35.07% -
Total Cost 341,632 376,444 304,732 268,556 212,188 208,508 177,364 11.53%
-
Net Worth 229,422 207,288 178,402 172,407 70,841 70,836 56,445 26.30%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 229,422 207,288 178,402 172,407 70,841 70,836 56,445 26.30%
NOSH 182,081 181,831 182,043 181,481 181,645 181,631 182,083 -0.00%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 8.04% 8.67% 5.46% 2.65% 2.68% 7.69% 4.70% -
ROE 13.27% 16.28% 11.18% 4.55% 8.10% 24.51% 15.48% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 204.03 226.67 177.07 152.02 120.03 124.36 102.21 12.19%
EPS 16.72 18.56 10.96 4.32 3.16 9.56 4.80 23.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.14 0.98 0.95 0.39 0.39 0.31 26.30%
Adjusted Per Share Value based on latest NOSH - 181,481
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 92.78 102.94 80.50 68.90 54.45 56.41 46.48 12.19%
EPS 7.60 8.43 4.98 1.96 1.43 4.34 2.18 23.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.573 0.5177 0.4456 0.4306 0.1769 0.1769 0.141 26.29%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.71 0.61 0.88 0.61 0.62 1.02 0.02 -
P/RPS 0.35 0.27 0.50 0.40 0.52 0.82 0.02 61.05%
P/EPS 4.25 3.29 8.03 14.12 19.62 10.67 0.42 47.01%
EY 23.55 30.43 12.45 7.08 5.10 9.37 240.00 -32.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.54 0.90 0.64 1.59 2.62 0.06 45.05%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 26/11/08 28/11/07 24/11/06 24/11/05 26/11/04 02/01/04 -
Price 0.73 0.59 0.79 0.49 0.63 1.00 0.02 -
P/RPS 0.36 0.26 0.45 0.32 0.52 0.80 0.02 61.81%
P/EPS 4.37 3.18 7.21 11.34 19.94 10.46 0.42 47.70%
EY 22.90 31.46 13.87 8.82 5.02 9.56 240.00 -32.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.52 0.81 0.52 1.62 2.56 0.06 45.90%

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