[HARBOUR] YoY Annualized Quarter Result on 30-Sep-2007 [#1]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 294.93%
YoY- 154.49%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 326,180 371,500 412,164 322,336 275,880 218,024 225,872 6.31%
PBT 31,872 37,636 47,540 25,944 11,884 9,380 25,168 4.01%
Tax -14,096 -7,768 -11,820 -8,340 -4,560 -3,544 -7,804 10.35%
NP 17,776 29,868 35,720 17,604 7,324 5,836 17,364 0.39%
-
NP to SH 19,428 30,444 33,748 19,952 7,840 5,740 17,364 1.88%
-
Tax Rate 44.23% 20.64% 24.86% 32.15% 38.37% 37.78% 31.01% -
Total Cost 308,404 341,632 376,444 304,732 268,556 212,188 208,508 6.73%
-
Net Worth 238,302 229,422 207,288 178,402 172,407 70,841 70,836 22.39%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 238,302 229,422 207,288 178,402 172,407 70,841 70,836 22.39%
NOSH 181,910 182,081 181,831 182,043 181,481 181,645 181,631 0.02%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 5.45% 8.04% 8.67% 5.46% 2.65% 2.68% 7.69% -
ROE 8.15% 13.27% 16.28% 11.18% 4.55% 8.10% 24.51% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 179.31 204.03 226.67 177.07 152.02 120.03 124.36 6.28%
EPS 10.68 16.72 18.56 10.96 4.32 3.16 9.56 1.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.26 1.14 0.98 0.95 0.39 0.39 22.36%
Adjusted Per Share Value based on latest NOSH - 182,043
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 81.46 92.78 102.94 80.50 68.90 54.45 56.41 6.31%
EPS 4.85 7.60 8.43 4.98 1.96 1.43 4.34 1.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5952 0.573 0.5177 0.4456 0.4306 0.1769 0.1769 22.40%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.76 0.71 0.61 0.88 0.61 0.62 1.02 -
P/RPS 0.42 0.35 0.27 0.50 0.40 0.52 0.82 -10.54%
P/EPS 7.12 4.25 3.29 8.03 14.12 19.62 10.67 -6.51%
EY 14.05 23.55 30.43 12.45 7.08 5.10 9.37 6.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.56 0.54 0.90 0.64 1.59 2.62 -22.21%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 25/11/10 25/11/09 26/11/08 28/11/07 24/11/06 24/11/05 26/11/04 -
Price 0.96 0.73 0.59 0.79 0.49 0.63 1.00 -
P/RPS 0.54 0.36 0.26 0.45 0.32 0.52 0.80 -6.33%
P/EPS 8.99 4.37 3.18 7.21 11.34 19.94 10.46 -2.49%
EY 11.13 22.90 31.46 13.87 8.82 5.02 9.56 2.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.58 0.52 0.81 0.52 1.62 2.56 -18.86%

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