[HARBOUR] QoQ Annualized Quarter Result on 31-Mar-2023 [#3]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
29-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Mar-2023 [#3]
Profit Trend
QoQ- -4.47%
YoY- 47.63%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 885,388 824,416 1,017,474 1,007,992 1,072,620 1,056,396 871,198 1.07%
PBT 101,678 102,140 197,846 211,917 221,986 218,312 197,568 -35.70%
Tax -15,412 -16,520 -19,396 -19,449 -18,844 -23,456 -20,344 -16.85%
NP 86,266 85,620 178,450 192,468 203,142 194,856 177,224 -38.03%
-
NP to SH 66,984 64,508 151,344 163,674 171,330 156,620 148,035 -40.97%
-
Tax Rate 15.16% 16.17% 9.80% 9.18% 8.49% 10.74% 10.30% -
Total Cost 799,122 738,796 839,024 815,524 869,478 861,540 693,974 9.83%
-
Net Worth 765,265 757,294 741,351 709,764 689,827 653,940 610,078 16.26%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 23,914 - 23,914 15,949 23,924 - 19,937 12.85%
Div Payout % 35.70% - 15.80% 9.74% 13.96% - 13.47% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 765,265 757,294 741,351 709,764 689,827 653,940 610,078 16.26%
NOSH 400,400 400,400 400,400 400,400 400,400 400,400 400,400 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 9.74% 10.39% 17.54% 19.09% 18.94% 18.45% 20.34% -
ROE 8.75% 8.52% 20.41% 23.06% 24.84% 23.95% 24.26% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 222.14 206.84 255.28 252.79 269.00 264.93 218.49 1.10%
EPS 16.80 16.20 37.97 41.05 42.94 39.24 37.10 -40.94%
DPS 6.00 0.00 6.00 4.00 6.00 0.00 5.00 12.88%
NAPS 1.92 1.90 1.86 1.78 1.73 1.64 1.53 16.29%
Adjusted Per Share Value based on latest NOSH - 400,400
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 221.13 205.90 254.11 251.75 267.89 263.84 217.58 1.08%
EPS 16.73 16.11 37.80 40.88 42.79 39.12 36.97 -40.97%
DPS 5.97 0.00 5.97 3.98 5.98 0.00 4.98 12.81%
NAPS 1.9113 1.8913 1.8515 1.7726 1.7228 1.6332 1.5237 16.26%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 1.13 1.16 1.16 1.16 1.09 1.07 1.16 -
P/RPS 0.51 0.56 0.45 0.46 0.41 0.40 0.53 -2.52%
P/EPS 6.72 7.17 3.05 2.83 2.54 2.72 3.12 66.54%
EY 14.87 13.95 32.73 35.39 39.42 36.71 32.00 -39.92%
DY 5.31 0.00 5.17 3.45 5.50 0.00 4.31 14.88%
P/NAPS 0.59 0.61 0.62 0.65 0.63 0.65 0.76 -15.49%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 27/02/24 28/11/23 29/08/23 29/05/23 27/02/23 29/11/22 30/08/22 -
Price 1.22 1.19 1.22 1.20 1.10 1.14 1.25 -
P/RPS 0.55 0.58 0.48 0.47 0.41 0.43 0.57 -2.34%
P/EPS 7.26 7.35 3.21 2.92 2.56 2.90 3.37 66.57%
EY 13.78 13.60 31.12 34.21 39.06 34.45 29.70 -39.98%
DY 4.92 0.00 4.92 3.33 5.45 0.00 4.00 14.75%
P/NAPS 0.64 0.63 0.66 0.67 0.64 0.70 0.82 -15.19%

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