[HARBOUR] QoQ Cumulative Quarter Result on 31-Dec-2022 [#2]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- 118.78%
YoY- 112.33%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 206,104 1,017,474 755,994 536,310 264,099 871,198 576,374 -49.58%
PBT 25,535 197,846 158,938 110,993 54,578 197,568 118,345 -63.99%
Tax -4,130 -19,396 -14,587 -9,422 -5,864 -20,344 -17,562 -61.86%
NP 21,405 178,450 144,351 101,571 48,714 177,224 100,783 -64.36%
-
NP to SH 16,127 151,344 122,756 85,665 39,155 148,035 83,150 -66.46%
-
Tax Rate 16.17% 9.80% 9.18% 8.49% 10.74% 10.30% 14.84% -
Total Cost 184,699 839,024 611,643 434,739 215,385 693,974 475,591 -46.73%
-
Net Worth 757,294 741,351 709,764 689,827 653,940 610,078 546,279 24.30%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - 23,914 11,962 11,962 - 19,937 9,968 -
Div Payout % - 15.80% 9.74% 13.96% - 13.47% 11.99% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 757,294 741,351 709,764 689,827 653,940 610,078 546,279 24.30%
NOSH 400,400 400,400 400,400 400,400 400,400 400,400 400,400 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 10.39% 17.54% 19.09% 18.94% 18.45% 20.34% 17.49% -
ROE 2.13% 20.41% 17.30% 12.42% 5.99% 24.26% 15.22% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 51.71 255.28 189.59 134.50 66.23 218.49 144.55 -49.57%
EPS 4.05 37.97 30.79 21.47 9.81 37.10 20.84 -66.41%
DPS 0.00 6.00 3.00 3.00 0.00 5.00 2.50 -
NAPS 1.90 1.86 1.78 1.73 1.64 1.53 1.37 24.33%
Adjusted Per Share Value based on latest NOSH - 400,400
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 51.69 255.17 189.59 134.50 66.23 218.48 144.55 -49.58%
EPS 4.04 37.95 30.79 21.48 9.82 37.12 20.85 -66.48%
DPS 0.00 6.00 3.00 3.00 0.00 5.00 2.50 -
NAPS 1.8992 1.8592 1.78 1.73 1.64 1.53 1.37 24.30%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.16 1.16 1.16 1.09 1.07 1.16 1.14 -
P/RPS 2.24 0.45 0.61 0.81 1.62 0.53 0.79 100.20%
P/EPS 28.67 3.05 3.77 5.07 10.90 3.12 5.47 201.43%
EY 3.49 32.73 26.54 19.71 9.18 32.00 18.29 -66.82%
DY 0.00 5.17 2.59 2.75 0.00 4.31 2.19 -
P/NAPS 0.61 0.62 0.65 0.63 0.65 0.76 0.83 -18.54%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 28/11/23 29/08/23 29/05/23 27/02/23 29/11/22 30/08/22 24/05/22 -
Price 1.19 1.22 1.20 1.10 1.14 1.25 1.20 -
P/RPS 2.30 0.48 0.63 0.82 1.72 0.57 0.83 97.16%
P/EPS 29.41 3.21 3.90 5.12 11.61 3.37 5.75 196.56%
EY 3.40 31.12 25.65 19.53 8.61 29.70 17.38 -66.26%
DY 0.00 4.92 2.50 2.73 0.00 4.00 2.08 -
P/NAPS 0.63 0.66 0.67 0.64 0.70 0.82 0.88 -19.95%

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