[HARBOUR] YoY Quarter Result on 30-Sep-2007 [#1]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 26.15%
YoY- 154.49%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 81,545 92,875 103,041 80,584 68,970 54,506 56,468 6.31%
PBT 7,968 9,409 11,885 6,486 2,971 2,345 6,292 4.01%
Tax -3,524 -1,942 -2,955 -2,085 -1,140 -886 -1,951 10.35%
NP 4,444 7,467 8,930 4,401 1,831 1,459 4,341 0.39%
-
NP to SH 4,857 7,611 8,437 4,988 1,960 1,435 4,341 1.88%
-
Tax Rate 44.23% 20.64% 24.86% 32.15% 38.37% 37.78% 31.01% -
Total Cost 77,101 85,408 94,111 76,183 67,139 53,047 52,127 6.73%
-
Net Worth 238,302 229,422 207,288 178,402 172,407 70,841 70,836 22.39%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 238,302 229,422 207,288 178,402 172,407 70,841 70,836 22.39%
NOSH 181,910 182,081 181,831 182,043 181,481 181,645 181,631 0.02%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 5.45% 8.04% 8.67% 5.46% 2.65% 2.68% 7.69% -
ROE 2.04% 3.32% 4.07% 2.80% 1.14% 2.03% 6.13% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 44.83 51.01 56.67 44.27 38.00 30.01 31.09 6.28%
EPS 2.67 4.18 4.64 2.74 1.08 0.79 2.39 1.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.26 1.14 0.98 0.95 0.39 0.39 22.36%
Adjusted Per Share Value based on latest NOSH - 182,043
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 20.45 23.29 25.84 20.21 17.30 13.67 14.16 6.31%
EPS 1.22 1.91 2.12 1.25 0.49 0.36 1.09 1.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5976 0.5754 0.5198 0.4474 0.4324 0.1777 0.1776 22.40%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.76 0.71 0.61 0.88 0.61 0.62 1.02 -
P/RPS 1.70 1.39 1.08 1.99 1.61 2.07 3.28 -10.37%
P/EPS 28.46 16.99 13.15 32.12 56.48 78.48 42.68 -6.52%
EY 3.51 5.89 7.61 3.11 1.77 1.27 2.34 6.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.56 0.54 0.90 0.64 1.59 2.62 -22.21%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 25/11/10 25/11/09 26/11/08 28/11/07 24/11/06 24/11/05 26/11/04 -
Price 0.96 0.73 0.59 0.79 0.49 0.63 1.00 -
P/RPS 2.14 1.43 1.04 1.78 1.29 2.10 3.22 -6.58%
P/EPS 35.96 17.46 12.72 28.83 45.37 79.75 41.84 -2.49%
EY 2.78 5.73 7.86 3.47 2.20 1.25 2.39 2.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.58 0.52 0.81 0.52 1.62 2.56 -18.86%

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