[HARBOUR] QoQ Quarter Result on 30-Sep-2023 [#1]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
28-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
30-Sep-2023 [#1]
Profit Trend
QoQ- -43.59%
YoY- -58.81%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 286,556 257,814 236,590 206,104 261,480 219,684 272,211 3.48%
PBT 37,982 35,148 25,305 25,535 38,907 47,945 56,415 -23.20%
Tax -5,152 -5,620 -3,576 -4,130 -4,809 -5,165 -3,558 28.02%
NP 32,830 29,528 21,729 21,405 34,098 42,780 52,857 -27.22%
-
NP to SH 27,372 24,142 17,365 16,127 28,588 37,091 46,510 -29.79%
-
Tax Rate 13.56% 15.99% 14.13% 16.17% 12.36% 10.77% 6.31% -
Total Cost 253,726 228,286 214,861 184,699 227,382 176,904 219,354 10.20%
-
Net Worth 805,123 777,223 765,265 757,294 741,351 709,764 689,827 10.86%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 11,957 - 11,957 - 11,957 - 11,962 -0.02%
Div Payout % 43.68% - 68.86% - 41.83% - 25.72% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 805,123 777,223 765,265 757,294 741,351 709,764 689,827 10.86%
NOSH 400,400 400,400 400,400 400,400 400,400 400,400 400,400 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 11.46% 11.45% 9.18% 10.39% 13.04% 19.47% 19.42% -
ROE 3.40% 3.11% 2.27% 2.13% 3.86% 5.23% 6.74% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 71.89 64.68 59.36 51.71 65.60 55.09 68.27 3.50%
EPS 6.87 6.06 4.36 4.05 7.17 9.30 11.65 -29.70%
DPS 3.00 0.00 3.00 0.00 3.00 0.00 3.00 0.00%
NAPS 2.02 1.95 1.92 1.90 1.86 1.78 1.73 10.89%
Adjusted Per Share Value based on latest NOSH - 400,400
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 71.57 64.39 59.09 51.47 65.30 54.87 67.98 3.49%
EPS 6.84 6.03 4.34 4.03 7.14 9.26 11.62 -29.78%
DPS 2.99 0.00 2.99 0.00 2.99 0.00 2.99 0.00%
NAPS 2.0108 1.9411 1.9113 1.8913 1.8515 1.7726 1.7228 10.86%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 1.59 1.21 1.13 1.16 1.16 1.16 1.09 -
P/RPS 2.21 1.87 1.90 2.24 1.77 2.11 1.60 24.05%
P/EPS 23.15 19.98 25.94 28.67 16.17 12.47 9.34 83.24%
EY 4.32 5.01 3.86 3.49 6.18 8.02 10.70 -45.40%
DY 1.89 0.00 2.65 0.00 2.59 0.00 2.75 -22.13%
P/NAPS 0.79 0.62 0.59 0.61 0.62 0.65 0.63 16.30%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/08/24 28/05/24 27/02/24 28/11/23 29/08/23 29/05/23 27/02/23 -
Price 1.48 1.63 1.22 1.19 1.22 1.20 1.10 -
P/RPS 2.06 2.52 2.06 2.30 1.86 2.18 1.61 17.87%
P/EPS 21.55 26.91 28.00 29.41 17.01 12.90 9.43 73.58%
EY 4.64 3.72 3.57 3.40 5.88 7.75 10.60 -42.37%
DY 2.03 0.00 2.46 0.00 2.46 0.00 2.73 -17.93%
P/NAPS 0.73 0.84 0.64 0.63 0.66 0.67 0.64 9.17%

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