[HARBOUR] QoQ Cumulative Quarter Result on 30-Sep-2019 [#1]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
26-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- -61.3%
YoY- -16.51%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 620,853 487,928 331,019 166,431 623,785 484,367 335,848 50.68%
PBT 34,961 30,397 26,733 12,274 39,645 34,337 31,672 6.81%
Tax -11,259 -8,750 -5,982 -3,793 -12,746 -8,665 -8,142 24.14%
NP 23,702 21,647 20,751 8,481 26,899 25,672 23,530 0.48%
-
NP to SH 26,628 23,123 20,852 8,924 23,061 23,041 20,169 20.36%
-
Tax Rate 32.20% 28.79% 22.38% 30.90% 32.15% 25.24% 25.71% -
Total Cost 597,151 466,281 310,268 157,950 596,886 458,695 312,318 54.10%
-
Net Worth 420,385 416,415 412,411 408,407 396,396 396,396 396,396 3.99%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - 4,004 - - - -
Div Payout % - - - 44.87% - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 420,385 416,415 412,411 408,407 396,396 396,396 396,396 3.99%
NOSH 400,400 400,400 400,400 400,400 400,400 400,400 400,400 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 3.82% 4.44% 6.27% 5.10% 4.31% 5.30% 7.01% -
ROE 6.33% 5.55% 5.06% 2.19% 5.82% 5.81% 5.09% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 155.07 121.86 82.67 41.57 155.79 120.97 83.88 50.68%
EPS 6.65 5.77 5.21 2.23 5.76 5.75 5.04 20.31%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.05 1.04 1.03 1.02 0.99 0.99 0.99 4.00%
Adjusted Per Share Value based on latest NOSH - 400,400
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 155.70 122.36 83.01 41.74 156.44 121.47 84.23 50.67%
EPS 6.68 5.80 5.23 2.24 5.78 5.78 5.06 20.36%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.0543 1.0443 1.0343 1.0242 0.9941 0.9941 0.9941 4.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.52 0.505 0.60 0.635 0.66 0.705 0.70 -
P/RPS 0.34 0.41 0.73 1.53 0.42 0.58 0.83 -44.87%
P/EPS 7.82 8.74 11.52 28.49 11.46 12.25 13.90 -31.87%
EY 12.79 11.44 8.68 3.51 8.73 8.16 7.20 46.72%
DY 0.00 0.00 0.00 1.57 0.00 0.00 0.00 -
P/NAPS 0.50 0.49 0.58 0.62 0.67 0.71 0.71 -20.86%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 25/08/20 24/06/20 25/02/20 26/11/19 27/08/19 24/05/19 25/02/19 -
Price 0.455 0.52 0.60 0.59 0.63 0.71 0.70 -
P/RPS 0.29 0.43 0.73 1.42 0.40 0.59 0.83 -50.42%
P/EPS 6.84 9.00 11.52 26.47 10.94 12.34 13.90 -37.69%
EY 14.62 11.11 8.68 3.78 9.14 8.10 7.20 60.42%
DY 0.00 0.00 0.00 1.69 0.00 0.00 0.00 -
P/NAPS 0.43 0.50 0.58 0.58 0.64 0.72 0.71 -28.43%

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