[HARBOUR] YoY Annualized Quarter Result on 31-Dec-2008 [#2]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -21.6%
YoY- 9.74%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 421,064 328,820 327,544 376,550 330,214 276,970 215,850 11.77%
PBT 40,722 24,590 30,452 35,156 34,062 7,868 9,032 28.51%
Tax -10,892 -9,052 -7,796 -8,726 -10,862 -3,678 -3,406 21.36%
NP 29,830 15,538 22,656 26,430 23,200 4,190 5,626 32.03%
-
NP to SH 28,030 15,902 22,884 26,458 24,110 4,126 5,556 30.94%
-
Tax Rate 26.75% 36.81% 25.60% 24.82% 31.89% 46.75% 37.71% -
Total Cost 391,234 313,282 304,888 350,120 307,014 272,780 210,224 10.90%
-
Net Worth 254,818 238,348 229,203 209,262 183,920 171,612 167,043 7.28%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 254,818 238,348 229,203 209,262 183,920 171,612 167,043 7.28%
NOSH 182,012 181,945 181,907 181,966 182,099 182,566 181,568 0.04%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 7.08% 4.73% 6.92% 7.02% 7.03% 1.51% 2.61% -
ROE 11.00% 6.67% 9.98% 12.64% 13.11% 2.40% 3.33% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 231.34 180.72 180.06 206.93 181.34 151.71 118.88 11.72%
EPS 15.40 8.74 12.58 14.54 13.24 2.26 3.06 30.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.31 1.26 1.15 1.01 0.94 0.92 7.24%
Adjusted Per Share Value based on latest NOSH - 182,205
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 105.16 82.12 81.80 94.04 82.47 69.17 53.91 11.77%
EPS 7.00 3.97 5.72 6.61 6.02 1.03 1.39 30.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6364 0.5953 0.5724 0.5226 0.4593 0.4286 0.4172 7.28%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.90 1.09 0.74 0.59 0.75 0.49 0.58 -
P/RPS 0.39 0.60 0.41 0.29 0.41 0.32 0.49 -3.73%
P/EPS 5.84 12.47 5.88 4.06 5.66 21.68 18.95 -17.80%
EY 17.11 8.02 17.00 24.64 17.65 4.61 5.28 21.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.83 0.59 0.51 0.74 0.52 0.63 0.26%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 27/02/12 28/02/11 23/02/10 23/02/09 26/02/08 27/02/07 17/02/06 -
Price 0.93 0.99 0.77 0.60 0.74 0.71 0.55 -
P/RPS 0.40 0.55 0.43 0.29 0.41 0.47 0.46 -2.30%
P/EPS 6.04 11.33 6.12 4.13 5.59 31.42 17.97 -16.60%
EY 16.56 8.83 16.34 24.23 17.89 3.18 5.56 19.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.76 0.61 0.52 0.73 0.76 0.60 1.60%

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