[HARBOUR] QoQ Cumulative Quarter Result on 30-Sep-2017 [#1]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
21-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- -64.48%
YoY- 8.09%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 646,061 449,105 306,907 144,417 521,462 385,842 235,161 96.52%
PBT 59,647 41,210 30,796 15,472 45,584 27,135 24,031 83.62%
Tax -17,627 -12,200 -8,542 -4,107 -15,391 -8,139 -5,818 109.80%
NP 42,020 29,010 22,254 11,365 30,193 18,996 18,213 74.86%
-
NP to SH 35,920 25,422 19,315 9,526 26,822 17,155 16,614 67.43%
-
Tax Rate 29.55% 29.60% 27.74% 26.54% 33.76% 29.99% 24.21% -
Total Cost 604,041 420,095 284,653 133,052 491,269 366,846 216,948 98.28%
-
Net Worth 376,375 360,359 360,359 356,355 344,344 336,335 336,335 7.80%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 376,375 360,359 360,359 356,355 344,344 336,335 336,335 7.80%
NOSH 400,400 400,400 400,400 400,400 400,400 400,400 400,400 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 6.50% 6.46% 7.25% 7.87% 5.79% 4.92% 7.74% -
ROE 9.54% 7.05% 5.36% 2.67% 7.79% 5.10% 4.94% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 161.35 112.16 76.65 36.07 130.24 96.36 58.73 96.52%
EPS 8.97 6.35 4.82 2.38 6.70 4.28 4.15 67.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.90 0.90 0.89 0.86 0.84 0.84 7.80%
Adjusted Per Share Value based on latest NOSH - 400,400
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 162.02 112.63 76.97 36.22 130.77 96.76 58.97 96.53%
EPS 9.01 6.38 4.84 2.39 6.73 4.30 4.17 67.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9439 0.9037 0.9037 0.8937 0.8636 0.8435 0.8435 7.80%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.71 0.685 0.80 0.685 0.70 0.815 0.82 -
P/RPS 0.44 0.61 1.04 1.90 0.54 0.85 1.40 -53.87%
P/EPS 7.91 10.79 16.58 28.79 10.45 19.02 19.76 -45.77%
EY 12.64 9.27 6.03 3.47 9.57 5.26 5.06 84.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.76 0.89 0.77 0.81 0.97 0.98 -15.62%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 27/08/18 23/05/18 26/02/18 21/11/17 28/08/17 24/05/17 21/02/17 -
Price 0.71 0.695 0.74 0.68 0.71 0.87 0.865 -
P/RPS 0.44 0.62 0.97 1.89 0.55 0.90 1.47 -55.35%
P/EPS 7.91 10.95 15.34 28.58 10.60 20.31 20.85 -47.68%
EY 12.64 9.14 6.52 3.50 9.43 4.92 4.80 91.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.77 0.82 0.76 0.83 1.04 1.03 -18.39%

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