[HARBOUR] QoQ Annualized Quarter Result on 30-Jun-2018 [#4]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
27-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Jun-2018 [#4]
Profit Trend
QoQ- 5.97%
YoY- 33.92%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 645,822 671,696 635,500 646,061 598,806 613,814 577,668 7.72%
PBT 45,782 63,344 57,660 59,647 54,946 61,592 61,888 -18.22%
Tax -11,553 -16,284 -12,204 -17,627 -16,266 -17,084 -16,428 -20.93%
NP 34,229 47,060 45,456 42,020 38,680 44,508 45,460 -17.24%
-
NP to SH 30,721 40,338 42,756 35,920 33,896 38,630 38,104 -13.38%
-
Tax Rate 25.23% 25.71% 21.17% 29.55% 29.60% 27.74% 26.54% -
Total Cost 611,593 624,636 590,044 604,041 560,126 569,306 532,208 9.72%
-
Net Worth 396,396 396,396 388,388 376,375 360,359 360,359 356,355 7.36%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 396,396 396,396 388,388 376,375 360,359 360,359 356,355 7.36%
NOSH 400,400 400,400 400,400 400,400 400,400 400,400 400,400 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 5.30% 7.01% 7.15% 6.50% 6.46% 7.25% 7.87% -
ROE 7.75% 10.18% 11.01% 9.54% 9.41% 10.72% 10.69% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 161.29 167.76 158.72 161.35 149.55 153.30 144.27 7.72%
EPS 7.67 10.08 10.68 8.97 8.47 9.64 9.52 -13.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.99 0.97 0.94 0.90 0.90 0.89 7.36%
Adjusted Per Share Value based on latest NOSH - 400,400
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 161.96 168.45 159.37 162.02 150.17 153.93 144.87 7.72%
EPS 7.70 10.12 10.72 9.01 8.50 9.69 9.56 -13.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9941 0.9941 0.974 0.9439 0.9037 0.9037 0.8937 7.36%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.705 0.70 0.71 0.71 0.685 0.80 0.685 -
P/RPS 0.44 0.42 0.45 0.44 0.46 0.52 0.47 -4.30%
P/EPS 9.19 6.95 6.65 7.91 8.09 8.29 7.20 17.68%
EY 10.88 14.39 15.04 12.64 12.36 12.06 13.89 -15.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.71 0.73 0.76 0.76 0.89 0.77 -5.26%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 24/05/19 25/02/19 23/11/18 27/08/18 23/05/18 26/02/18 21/11/17 -
Price 0.71 0.70 0.75 0.71 0.695 0.74 0.68 -
P/RPS 0.44 0.42 0.47 0.44 0.46 0.48 0.47 -4.30%
P/EPS 9.25 6.95 7.02 7.91 8.21 7.67 7.15 18.74%
EY 10.81 14.39 14.24 12.64 12.18 13.04 13.99 -15.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.71 0.77 0.76 0.77 0.82 0.76 -3.54%

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