[HARBOUR] YoY TTM Result on 30-Sep-2009 [#1]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -3.15%
YoY- -14.6%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 468,642 380,629 297,376 317,399 367,948 299,295 232,000 12.42%
PBT 35,181 22,300 25,309 29,834 41,498 11,129 5,018 38.30%
Tax -9,567 -6,179 -10,091 -6,527 -10,356 -5,219 -755 52.62%
NP 25,614 16,121 15,218 23,307 31,142 5,910 4,263 34.79%
-
NP to SH 27,389 15,317 16,447 25,399 29,741 7,851 4,488 35.14%
-
Tax Rate 27.19% 27.71% 39.87% 21.88% 24.96% 46.90% 15.05% -
Total Cost 443,028 364,508 282,158 294,092 336,806 293,385 227,737 11.71%
-
Net Worth 274,759 251,390 238,302 229,422 207,288 178,402 172,407 8.06%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - 1,822 - -
Div Payout % - - - - - 23.21% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 274,759 251,390 238,302 229,422 207,288 178,402 172,407 8.06%
NOSH 181,959 182,167 181,910 182,081 181,831 182,043 181,481 0.04%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 5.47% 4.24% 5.12% 7.34% 8.46% 1.97% 1.84% -
ROE 9.97% 6.09% 6.90% 11.07% 14.35% 4.40% 2.60% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 257.55 208.94 163.47 174.32 202.36 164.41 127.84 12.37%
EPS 15.05 8.41 9.04 13.95 16.36 4.31 2.47 35.10%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.51 1.38 1.31 1.26 1.14 0.98 0.95 8.02%
Adjusted Per Share Value based on latest NOSH - 182,081
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 117.04 95.06 74.27 79.27 91.90 74.75 57.94 12.42%
EPS 6.84 3.83 4.11 6.34 7.43 1.96 1.12 35.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.46 0.00 -
NAPS 0.6862 0.6278 0.5952 0.573 0.5177 0.4456 0.4306 8.06%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.90 0.90 0.76 0.71 0.61 0.88 0.61 -
P/RPS 0.35 0.43 0.46 0.41 0.30 0.54 0.48 -5.12%
P/EPS 5.98 10.70 8.41 5.09 3.73 20.40 24.67 -21.02%
EY 16.72 9.34 11.90 19.65 26.81 4.90 4.05 26.62%
DY 0.00 0.00 0.00 0.00 0.00 1.14 0.00 -
P/NAPS 0.60 0.65 0.58 0.56 0.54 0.90 0.64 -1.06%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 29/11/11 25/11/10 25/11/09 26/11/08 28/11/07 24/11/06 -
Price 0.94 0.89 0.96 0.73 0.59 0.79 0.49 -
P/RPS 0.36 0.43 0.59 0.42 0.29 0.48 0.38 -0.89%
P/EPS 6.24 10.58 10.62 5.23 3.61 18.32 19.81 -17.49%
EY 16.01 9.45 9.42 19.11 27.72 5.46 5.05 21.18%
DY 0.00 0.00 0.00 0.00 0.00 1.27 0.00 -
P/NAPS 0.62 0.64 0.73 0.58 0.52 0.81 0.52 2.97%

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