[HARBOUR] YoY Cumulative Quarter Result on 30-Sep-2009 [#1]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -70.98%
YoY- -9.79%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 100,796 105,115 81,545 92,875 103,041 80,584 68,970 6.52%
PBT 9,784 9,996 7,968 9,409 11,885 6,486 2,971 21.95%
Tax -2,704 -2,650 -3,524 -1,942 -2,955 -2,085 -1,140 15.46%
NP 7,080 7,346 4,444 7,467 8,930 4,401 1,831 25.25%
-
NP to SH 7,242 6,977 4,857 7,611 8,437 4,988 1,960 24.31%
-
Tax Rate 27.64% 26.51% 44.23% 20.64% 24.86% 32.15% 38.37% -
Total Cost 93,716 97,769 77,101 85,408 94,111 76,183 67,139 5.71%
-
Net Worth 274,759 251,390 238,302 229,422 207,288 178,402 172,407 8.06%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 274,759 251,390 238,302 229,422 207,288 178,402 172,407 8.06%
NOSH 181,959 182,167 181,910 182,081 181,831 182,043 181,481 0.04%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 7.02% 6.99% 5.45% 8.04% 8.67% 5.46% 2.65% -
ROE 2.64% 2.78% 2.04% 3.32% 4.07% 2.80% 1.14% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 55.39 57.70 44.83 51.01 56.67 44.27 38.00 6.47%
EPS 3.98 3.83 2.67 4.18 4.64 2.74 1.08 24.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.38 1.31 1.26 1.14 0.98 0.95 8.02%
Adjusted Per Share Value based on latest NOSH - 182,081
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 25.17 26.25 20.37 23.20 25.73 20.13 17.23 6.51%
EPS 1.81 1.74 1.21 1.90 2.11 1.25 0.49 24.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6862 0.6278 0.5952 0.573 0.5177 0.4456 0.4306 8.06%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.90 0.90 0.76 0.71 0.61 0.88 0.61 -
P/RPS 1.62 1.56 1.70 1.39 1.08 1.99 1.61 0.10%
P/EPS 22.61 23.50 28.46 16.99 13.15 32.12 56.48 -14.13%
EY 4.42 4.26 3.51 5.89 7.61 3.11 1.77 16.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.65 0.58 0.56 0.54 0.90 0.64 -1.06%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 29/11/11 25/11/10 25/11/09 26/11/08 28/11/07 24/11/06 -
Price 0.94 0.89 0.96 0.73 0.59 0.79 0.49 -
P/RPS 1.70 1.54 2.14 1.43 1.04 1.78 1.29 4.70%
P/EPS 23.62 23.24 35.96 17.46 12.72 28.83 45.37 -10.29%
EY 4.23 4.30 2.78 5.73 7.86 3.47 2.20 11.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.64 0.73 0.58 0.52 0.81 0.52 2.97%

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