[HARBOUR] YoY Cumulative Quarter Result on 31-Mar-2008 [#3]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 36.41%
YoY- 1792.29%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 252,308 237,075 257,055 247,023 207,260 162,027 162,411 7.61%
PBT 14,788 24,160 25,119 23,275 435 4,443 3,255 28.67%
Tax -4,646 -6,123 -6,484 -6,951 -495 -1,974 -2,530 10.65%
NP 10,142 18,037 18,635 16,324 -60 2,469 725 55.19%
-
NP to SH 10,554 18,086 19,502 16,444 869 2,527 725 56.22%
-
Tax Rate 31.42% 25.34% 25.81% 29.86% 113.79% 44.43% 77.73% -
Total Cost 242,166 219,038 238,420 230,699 207,320 159,558 161,686 6.96%
-
Net Worth 242,014 236,537 216,486 187,359 168,368 167,254 67,062 23.83%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 242,014 236,537 216,486 187,359 168,368 167,254 67,062 23.83%
NOSH 181,965 181,951 181,921 181,902 181,041 181,798 181,249 0.06%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 4.02% 7.61% 7.25% 6.61% -0.03% 1.52% 0.45% -
ROE 4.36% 7.65% 9.01% 8.78% 0.52% 1.51% 1.08% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 138.66 130.30 141.30 135.80 114.48 89.12 89.61 7.54%
EPS 5.80 9.94 10.72 9.04 0.48 1.39 0.40 56.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.30 1.19 1.03 0.93 0.92 0.37 23.75%
Adjusted Per Share Value based on latest NOSH - 182,116
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 63.27 59.45 64.47 61.95 51.98 40.63 40.73 7.61%
EPS 2.65 4.54 4.89 4.12 0.22 0.63 0.18 56.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6069 0.5932 0.5429 0.4699 0.4222 0.4194 0.1682 23.83%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 1.02 0.78 0.58 0.71 0.60 0.56 0.83 -
P/RPS 0.74 0.60 0.41 0.52 0.52 0.63 0.93 -3.73%
P/EPS 17.59 7.85 5.41 7.85 125.00 40.29 207.50 -33.70%
EY 5.69 12.74 18.48 12.73 0.80 2.48 0.48 50.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.60 0.49 0.69 0.65 0.61 2.24 -16.29%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 30/05/11 24/05/10 21/05/09 27/05/08 25/05/07 24/05/06 30/05/05 -
Price 0.99 0.78 0.77 0.68 0.50 0.56 0.69 -
P/RPS 0.71 0.60 0.54 0.50 0.44 0.63 0.77 -1.34%
P/EPS 17.07 7.85 7.18 7.52 104.17 40.29 172.50 -31.97%
EY 5.86 12.74 13.92 13.29 0.96 2.48 0.58 47.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.60 0.65 0.66 0.54 0.61 1.86 -14.23%

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