[HARBOUR] YoY TTM 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- 1.52%
YoY- -15.47%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 443,359 448,759 323,939 307,585 355,523 327,444 262,769 9.10%
PBT 34,981 31,345 17,378 31,351 37,943 30,454 384 111.97%
Tax -9,301 -9,555 -7,032 -7,179 -9,019 -10,730 978 -
NP 25,680 21,790 10,346 24,172 28,924 19,724 1,362 63.07%
-
NP to SH 26,989 21,747 11,669 24,809 29,350 20,398 2,305 50.63%
-
Tax Rate 26.59% 30.48% 40.46% 22.90% 23.77% 35.23% -254.69% -
Total Cost 417,679 426,969 313,593 283,413 326,599 307,720 261,407 8.11%
-
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 - - - - - 1,822 - -
Div Payout % - - - - - 8.93% - -
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 5.79% 4.86% 3.19% 7.86% 8.14% 6.02% 0.52% -
ROE 9.56% 8.43% 4.82% 10.48% 13.56% 10.87% 1.37% -
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 243.34 246.91 177.96 168.98 195.53 179.80 145.25 8.97%
EPS 14.81 11.97 6.41 13.63 16.14 11.20 1.27 50.53%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 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 111.19 112.54 81.24 77.14 89.16 82.12 65.90 9.10%
EPS 6.77 5.45 2.93 6.22 7.36 5.12 0.58 50.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.46 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 0.36 0.37 0.57 0.46 0.30 0.39 0.41 -2.14%
P/EPS 5.87 7.61 15.91 5.72 3.59 6.34 47.09 -29.29%
EY 17.03 13.15 6.28 17.47 27.83 15.78 2.12 41.47%
DY 0.00 0.00 0.00 0.00 0.00 1.41 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 0.39 0.37 0.56 0.46 0.39 0.38 0.34 2.31%
P/EPS 6.35 7.69 15.44 5.72 4.77 6.07 39.24 -26.15%
EY 15.76 13.01 6.48 17.47 20.96 16.47 2.55 35.43%
DY 0.00 0.00 0.00 0.00 0.00 1.47 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