[HARBOUR] QoQ Cumulative Quarter Result on 30-Sep-2020 [#1]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
24-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- -64.92%
YoY- 4.66%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 626,192 437,518 284,738 133,804 620,853 487,928 331,019 53.01%
PBT 85,930 50,710 32,843 14,623 34,961 30,397 26,733 117.95%
Tax -9,271 -6,050 -4,958 -2,474 -11,259 -8,750 -5,982 33.95%
NP 76,659 44,660 27,885 12,149 23,702 21,647 20,751 139.16%
-
NP to SH 61,480 35,489 21,502 9,340 26,628 23,123 20,852 105.75%
-
Tax Rate 10.79% 11.93% 15.10% 16.92% 32.20% 28.79% 22.38% -
Total Cost 549,533 392,858 256,853 121,655 597,151 466,281 310,268 46.43%
-
Net Worth 474,505 446,593 438,618 426,656 420,385 416,415 412,411 9.81%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - 3,987 3,987 - - - - -
Div Payout % - 11.24% 18.54% - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 474,505 446,593 438,618 426,656 420,385 416,415 412,411 9.81%
NOSH 400,400 400,400 400,400 400,400 400,400 400,400 400,400 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 12.24% 10.21% 9.79% 9.08% 3.82% 4.44% 6.27% -
ROE 12.96% 7.95% 4.90% 2.19% 6.33% 5.55% 5.06% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 157.04 109.72 71.41 33.56 155.07 121.86 82.67 53.44%
EPS 15.42 8.89 5.39 2.34 6.65 5.77 5.21 106.27%
DPS 0.00 1.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.12 1.10 1.07 1.05 1.04 1.03 10.11%
Adjusted Per Share Value based on latest NOSH - 400,400
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 156.39 109.27 71.11 33.42 155.06 121.86 82.67 53.01%
EPS 15.35 8.86 5.37 2.33 6.65 5.77 5.21 105.65%
DPS 0.00 1.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 1.1851 1.1154 1.0955 1.0656 1.0499 1.04 1.03 9.81%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 1.05 0.865 0.825 0.47 0.52 0.505 0.60 -
P/RPS 0.67 0.79 1.16 1.40 0.34 0.41 0.73 -5.56%
P/EPS 6.81 9.72 15.30 20.07 7.82 8.74 11.52 -29.58%
EY 14.68 10.29 6.54 4.98 12.79 11.44 8.68 41.99%
DY 0.00 1.16 1.21 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.77 0.75 0.44 0.50 0.49 0.58 32.07%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 28/09/21 27/05/21 25/02/21 24/11/20 25/08/20 24/06/20 25/02/20 -
Price 1.01 0.925 0.925 0.66 0.455 0.52 0.60 -
P/RPS 0.64 0.84 1.30 1.97 0.29 0.43 0.73 -8.40%
P/EPS 6.55 10.39 17.15 28.18 6.84 9.00 11.52 -31.39%
EY 15.27 9.62 5.83 3.55 14.62 11.11 8.68 45.77%
DY 0.00 1.08 1.08 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.83 0.84 0.62 0.43 0.50 0.58 29.05%

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