[HARBOUR] YoY Quarter Result on 30-Jun-2009 [#4]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 7.17%
YoY- -31.73%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 128,953 104,751 71,631 70,510 98,468 80,421 55,509 15.06%
PBT 9,532 5,484 2,590 7,191 12,824 7,179 -51 -
Tax -2,365 -2,407 -2,386 -1,056 -2,535 -3,779 1,473 -
NP 7,167 3,077 204 6,135 10,289 3,400 1,422 30.90%
-
NP to SH 8,020 2,643 1,115 6,723 9,848 3,954 1,436 33.16%
-
Tax Rate 24.81% 43.89% 92.12% 14.69% 19.77% 52.64% - -
Total Cost 121,786 101,674 71,427 64,375 88,179 77,021 54,087 14.47%
-
Net Worth 267,626 244,249 181,538 221,766 198,452 173,101 169,048 7.95%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - 1,822 - -
Div Payout % - - - - - 46.08% - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 267,626 244,249 181,538 221,766 198,452 173,101 169,048 7.95%
NOSH 182,058 182,275 181,538 181,775 182,066 182,211 181,772 0.02%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 5.56% 2.94% 0.28% 8.70% 10.45% 4.23% 2.56% -
ROE 3.00% 1.08% 0.61% 3.03% 4.96% 2.28% 0.85% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 70.83 57.47 39.46 38.79 54.08 44.14 30.54 15.03%
EPS 4.41 1.45 0.61 3.69 5.41 2.17 0.79 33.15%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.47 1.34 1.00 1.22 1.09 0.95 0.93 7.92%
Adjusted Per Share Value based on latest NOSH - 181,775
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 32.21 26.16 17.89 17.61 24.59 20.09 13.86 15.07%
EPS 2.00 0.66 0.28 1.68 2.46 0.99 0.36 33.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.46 0.00 -
NAPS 0.6684 0.61 0.4534 0.5539 0.4956 0.4323 0.4222 7.95%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.88 0.97 0.78 0.71 0.68 0.56 0.58 -
P/RPS 1.24 1.69 1.98 1.83 1.26 1.27 1.90 -6.85%
P/EPS 19.98 66.90 127.00 19.20 12.57 25.81 73.42 -19.48%
EY 5.01 1.49 0.79 5.21 7.95 3.88 1.36 24.25%
DY 0.00 0.00 0.00 0.00 0.00 1.79 0.00 -
P/NAPS 0.60 0.72 0.78 0.58 0.62 0.59 0.62 -0.54%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 24/08/11 24/08/10 25/08/09 28/08/08 30/08/07 30/08/06 -
Price 0.93 0.97 0.75 0.75 0.60 0.92 0.57 -
P/RPS 1.31 1.69 1.90 1.93 1.11 2.08 1.87 -5.75%
P/EPS 21.11 66.90 122.11 20.28 11.09 42.40 72.15 -18.50%
EY 4.74 1.49 0.82 4.93 9.02 2.36 1.39 22.66%
DY 0.00 0.00 0.00 0.00 0.00 1.09 0.00 -
P/NAPS 0.63 0.72 0.75 0.61 0.55 0.97 0.61 0.53%

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