[HARBOUR] YoY Quarter Result on 31-Mar-2009 [#3]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 30.91%
YoY- 42.93%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 133,476 87,898 73,303 68,780 81,916 68,775 54,102 16.22%
PBT 5,500 2,493 8,934 7,541 6,244 -3,499 -73 -
Tax -1,701 -120 -2,225 -2,121 -1,520 1,344 -271 35.77%
NP 3,799 2,373 6,709 5,420 4,724 -2,155 -344 -
-
NP to SH 5,089 2,603 6,644 6,273 4,389 -1,194 -251 -
-
Tax Rate 30.93% 4.81% 24.90% 28.13% 24.34% - - -
Total Cost 129,677 85,525 66,594 63,360 77,192 70,930 54,446 15.54%
-
Net Worth 258,084 242,097 236,635 216,373 187,579 168,245 164,942 7.73%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 258,084 242,097 236,635 216,373 187,579 168,245 164,942 7.73%
NOSH 181,750 182,027 182,027 181,826 182,116 180,909 179,285 0.22%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 2.85% 2.70% 9.15% 7.88% 5.77% -3.13% -0.64% -
ROE 1.97% 1.08% 2.81% 2.90% 2.34% -0.71% -0.15% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 73.44 48.29 40.27 37.83 44.98 38.02 30.18 15.96%
EPS 2.80 1.43 3.65 3.45 2.41 -0.66 -0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.33 1.30 1.19 1.03 0.93 0.92 7.49%
Adjusted Per Share Value based on latest NOSH - 181,826
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 33.47 22.04 18.38 17.25 20.54 17.25 13.57 16.22%
EPS 1.28 0.65 1.67 1.57 1.10 -0.30 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6472 0.6071 0.5934 0.5426 0.4704 0.4219 0.4136 7.74%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.91 1.02 0.78 0.58 0.71 0.60 0.56 -
P/RPS 1.24 2.11 1.94 1.53 1.58 1.58 1.86 -6.52%
P/EPS 32.50 71.33 21.37 16.81 29.46 -90.91 -400.00 -
EY 3.08 1.40 4.68 5.95 3.39 -1.10 -0.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.77 0.60 0.49 0.69 0.65 0.61 0.80%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/05/12 30/05/11 24/05/10 21/05/09 27/05/08 25/05/07 24/05/06 -
Price 0.92 0.99 0.78 0.77 0.68 0.50 0.56 -
P/RPS 1.25 2.05 1.94 2.04 1.51 1.32 1.86 -6.40%
P/EPS 32.86 69.23 21.37 22.32 28.22 -75.76 -400.00 -
EY 3.04 1.44 4.68 4.48 3.54 -1.32 -0.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.74 0.60 0.65 0.66 0.54 0.61 1.06%

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