[HARBOUR] QoQ Cumulative Quarter Result on 30-Sep-2021 [#1]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -71.55%
YoY- 87.28%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 871,198 576,374 373,264 158,780 626,192 437,518 284,738 111.18%
PBT 197,568 118,345 59,988 23,455 85,930 50,710 32,843 231.85%
Tax -20,344 -17,562 -9,170 -2,087 -9,271 -6,050 -4,958 156.96%
NP 177,224 100,783 50,818 21,368 76,659 44,660 27,885 244.27%
-
NP to SH 148,035 83,150 40,345 17,492 61,480 35,489 21,502 263.18%
-
Tax Rate 10.30% 14.84% 15.29% 8.90% 10.79% 11.93% 15.10% -
Total Cost 693,974 475,591 322,446 137,412 549,533 392,858 256,853 94.34%
-
Net Worth 610,078 546,279 514,379 490,455 474,505 446,593 438,618 24.67%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 19,937 9,968 9,968 9,968 - 3,987 3,987 193.28%
Div Payout % 13.47% 11.99% 24.71% 56.99% - 11.24% 18.54% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 610,078 546,279 514,379 490,455 474,505 446,593 438,618 24.67%
NOSH 400,400 400,400 400,400 400,400 400,400 400,400 400,400 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 20.34% 17.49% 13.61% 13.46% 12.24% 10.21% 9.79% -
ROE 24.26% 15.22% 7.84% 3.57% 12.96% 7.95% 4.90% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 218.49 144.55 93.61 39.82 157.04 109.72 71.41 111.18%
EPS 37.10 20.84 10.11 4.39 15.42 8.89 5.39 263.12%
DPS 5.00 2.50 2.50 2.50 0.00 1.00 1.00 193.26%
NAPS 1.53 1.37 1.29 1.23 1.19 1.12 1.10 24.67%
Adjusted Per Share Value based on latest NOSH - 400,400
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 217.58 143.95 93.22 39.66 156.39 109.27 71.11 111.19%
EPS 36.97 20.77 10.08 4.37 15.35 8.86 5.37 263.17%
DPS 4.98 2.49 2.49 2.49 0.00 1.00 1.00 192.48%
NAPS 1.5237 1.3643 1.2847 1.2249 1.1851 1.1154 1.0955 24.67%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.16 1.14 1.24 1.33 1.05 0.865 0.825 -
P/RPS 0.53 0.79 1.32 3.34 0.67 0.79 1.16 -40.76%
P/EPS 3.12 5.47 12.26 30.32 6.81 9.72 15.30 -65.45%
EY 32.00 18.29 8.16 3.30 14.68 10.29 6.54 189.05%
DY 4.31 2.19 2.02 1.88 0.00 1.16 1.21 133.77%
P/NAPS 0.76 0.83 0.96 1.08 0.88 0.77 0.75 0.88%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 24/05/22 25/02/22 26/11/21 28/09/21 27/05/21 25/02/21 -
Price 1.25 1.20 1.21 1.19 1.01 0.925 0.925 -
P/RPS 0.57 0.83 1.29 2.99 0.64 0.84 1.30 -42.37%
P/EPS 3.37 5.75 11.96 27.13 6.55 10.39 17.15 -66.30%
EY 29.70 17.38 8.36 3.69 15.27 9.62 5.83 196.95%
DY 4.00 2.08 2.07 2.10 0.00 1.08 1.08 139.95%
P/NAPS 0.82 0.88 0.94 0.97 0.85 0.83 0.84 -1.59%

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