[HARBOUR] YoY Annualized Quarter Result on 30-Sep-2008 [#1]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- 28.36%
YoY- 69.15%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 420,460 326,180 371,500 412,164 322,336 275,880 218,024 11.56%
PBT 39,984 31,872 37,636 47,540 25,944 11,884 9,380 27.32%
Tax -10,600 -14,096 -7,768 -11,820 -8,340 -4,560 -3,544 20.02%
NP 29,384 17,776 29,868 35,720 17,604 7,324 5,836 30.90%
-
NP to SH 27,908 19,428 30,444 33,748 19,952 7,840 5,740 30.14%
-
Tax Rate 26.51% 44.23% 20.64% 24.86% 32.15% 38.37% 37.78% -
Total Cost 391,076 308,404 341,632 376,444 304,732 268,556 212,188 10.72%
-
Net Worth 251,390 238,302 229,422 207,288 178,402 172,407 70,841 23.49%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 251,390 238,302 229,422 207,288 178,402 172,407 70,841 23.49%
NOSH 182,167 181,910 182,081 181,831 182,043 181,481 181,645 0.04%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 6.99% 5.45% 8.04% 8.67% 5.46% 2.65% 2.68% -
ROE 11.10% 8.15% 13.27% 16.28% 11.18% 4.55% 8.10% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 230.81 179.31 204.03 226.67 177.07 152.02 120.03 11.50%
EPS 15.32 10.68 16.72 18.56 10.96 4.32 3.16 30.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.31 1.26 1.14 0.98 0.95 0.39 23.43%
Adjusted Per Share Value based on latest NOSH - 181,831
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 105.44 81.80 93.17 103.36 80.84 69.19 54.68 11.55%
EPS 7.00 4.87 7.63 8.46 5.00 1.97 1.44 30.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6304 0.5976 0.5754 0.5198 0.4474 0.4324 0.1777 23.48%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.90 0.76 0.71 0.61 0.88 0.61 0.62 -
P/RPS 0.39 0.42 0.35 0.27 0.50 0.40 0.52 -4.67%
P/EPS 5.87 7.12 4.25 3.29 8.03 14.12 19.62 -18.21%
EY 17.02 14.05 23.55 30.43 12.45 7.08 5.10 22.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.58 0.56 0.54 0.90 0.64 1.59 -13.84%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 29/11/11 25/11/10 25/11/09 26/11/08 28/11/07 24/11/06 24/11/05 -
Price 0.89 0.96 0.73 0.59 0.79 0.49 0.63 -
P/RPS 0.39 0.54 0.36 0.26 0.45 0.32 0.52 -4.67%
P/EPS 5.81 8.99 4.37 3.18 7.21 11.34 19.94 -18.57%
EY 17.21 11.13 22.90 31.46 13.87 8.82 5.02 22.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.73 0.58 0.52 0.81 0.52 1.62 -14.33%

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