[HARBOUR] YoY Cumulative 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- -67.91%
YoY- 69.15%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 105,115 81,545 92,875 103,041 80,584 68,970 54,506 11.56%
PBT 9,996 7,968 9,409 11,885 6,486 2,971 2,345 27.32%
Tax -2,650 -3,524 -1,942 -2,955 -2,085 -1,140 -886 20.02%
NP 7,346 4,444 7,467 8,930 4,401 1,831 1,459 30.90%
-
NP to SH 6,977 4,857 7,611 8,437 4,988 1,960 1,435 30.14%
-
Tax Rate 26.51% 44.23% 20.64% 24.86% 32.15% 38.37% 37.78% -
Total Cost 97,769 77,101 85,408 94,111 76,183 67,139 53,047 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 2.78% 2.04% 3.32% 4.07% 2.80% 1.14% 2.03% -
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 57.70 44.83 51.01 56.67 44.27 38.00 30.01 11.50%
EPS 3.83 2.67 4.18 4.64 2.74 1.08 0.79 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 26.36 20.45 23.29 25.84 20.21 17.30 13.67 11.55%
EPS 1.75 1.22 1.91 2.12 1.25 0.49 0.36 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 1.56 1.70 1.39 1.08 1.99 1.61 2.07 -4.60%
P/EPS 23.50 28.46 16.99 13.15 32.12 56.48 78.48 -18.19%
EY 4.26 3.51 5.89 7.61 3.11 1.77 1.27 22.33%
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 1.54 2.14 1.43 1.04 1.78 1.29 2.10 -5.03%
P/EPS 23.24 35.96 17.46 12.72 28.83 45.37 79.75 -18.56%
EY 4.30 2.78 5.73 7.86 3.47 2.20 1.25 22.85%
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