[HARBOUR] YoY Quarter Result on 31-Mar-2010 [#3]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 73.43%
YoY- 5.91%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 102,624 133,476 87,898 73,303 68,780 81,916 68,775 6.89%
PBT 6,829 5,500 2,493 8,934 7,541 6,244 -3,499 -
Tax -1,608 -1,701 -120 -2,225 -2,121 -1,520 1,344 -
NP 5,221 3,799 2,373 6,709 5,420 4,724 -2,155 -
-
NP to SH 5,466 5,089 2,603 6,644 6,273 4,389 -1,194 -
-
Tax Rate 23.55% 30.93% 4.81% 24.90% 28.13% 24.34% - -
Total Cost 97,403 129,677 85,525 66,594 63,360 77,192 70,930 5.42%
-
Net Worth 282,409 258,084 242,097 236,635 216,373 187,579 168,245 9.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 282,409 258,084 242,097 236,635 216,373 187,579 168,245 9.00%
NOSH 182,200 181,750 182,027 182,027 181,826 182,116 180,909 0.11%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 5.09% 2.85% 2.70% 9.15% 7.88% 5.77% -3.13% -
ROE 1.94% 1.97% 1.08% 2.81% 2.90% 2.34% -0.71% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 56.32 73.44 48.29 40.27 37.83 44.98 38.02 6.76%
EPS 3.00 2.80 1.43 3.65 3.45 2.41 -0.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.42 1.33 1.30 1.19 1.03 0.93 8.87%
Adjusted Per Share Value based on latest NOSH - 182,027
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 25.74 33.47 22.04 18.38 17.25 20.54 17.25 6.89%
EPS 1.37 1.28 0.65 1.67 1.57 1.10 -0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7082 0.6472 0.6071 0.5934 0.5426 0.4704 0.4219 9.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.87 0.91 1.02 0.78 0.58 0.71 0.60 -
P/RPS 1.54 1.24 2.11 1.94 1.53 1.58 1.58 -0.42%
P/EPS 29.00 32.50 71.33 21.37 16.81 29.46 -90.91 -
EY 3.45 3.08 1.40 4.68 5.95 3.39 -1.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.64 0.77 0.60 0.49 0.69 0.65 -2.45%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 22/05/13 28/05/12 30/05/11 24/05/10 21/05/09 27/05/08 25/05/07 -
Price 0.94 0.92 0.99 0.78 0.77 0.68 0.50 -
P/RPS 1.67 1.25 2.05 1.94 2.04 1.51 1.32 3.99%
P/EPS 31.33 32.86 69.23 21.37 22.32 28.22 -75.76 -
EY 3.19 3.04 1.44 4.68 4.48 3.54 -1.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.65 0.74 0.60 0.65 0.66 0.54 2.05%

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