[HARBOUR] QoQ Quarter Result on 31-Dec-2017 [#2]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 2.76%
YoY- 25.48%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 158,875 196,956 142,198 162,490 144,417 135,619 150,682 3.58%
PBT 14,415 18,437 10,415 15,324 15,472 18,447 3,106 177.97%
Tax -3,051 -5,427 -3,659 -4,435 -4,107 -7,252 -2,322 19.94%
NP 11,364 13,010 6,756 10,889 11,365 11,195 784 493.52%
-
NP to SH 10,689 10,498 6,107 9,789 9,526 9,664 543 627.73%
-
Tax Rate 21.17% 29.44% 35.13% 28.94% 26.54% 39.31% 74.76% -
Total Cost 147,511 183,946 135,442 151,601 133,052 124,424 149,898 -1.06%
-
Net Worth 388,388 376,375 360,359 360,359 356,355 344,344 336,335 10.05%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 388,388 376,375 360,359 360,359 356,355 344,344 336,335 10.05%
NOSH 400,400 400,400 400,400 400,400 400,400 400,400 400,400 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 7.15% 6.61% 4.75% 6.70% 7.87% 8.25% 0.52% -
ROE 2.75% 2.79% 1.69% 2.72% 2.67% 2.81% 0.16% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 39.68 49.19 35.51 40.58 36.07 33.87 37.63 3.59%
EPS 2.67 2.62 1.53 2.44 2.38 2.41 0.14 612.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.94 0.90 0.90 0.89 0.86 0.84 10.05%
Adjusted Per Share Value based on latest NOSH - 400,400
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 39.84 49.39 35.66 40.75 36.22 34.01 37.79 3.58%
EPS 2.68 2.63 1.53 2.45 2.39 2.42 0.14 614.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.974 0.9439 0.9037 0.9037 0.8937 0.8636 0.8435 10.05%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.71 0.71 0.685 0.80 0.685 0.70 0.815 -
P/RPS 1.79 1.44 1.93 1.97 1.90 2.07 2.17 -12.03%
P/EPS 26.60 27.08 44.91 32.72 28.79 29.00 600.97 -87.46%
EY 3.76 3.69 2.23 3.06 3.47 3.45 0.17 686.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.76 0.76 0.89 0.77 0.81 0.97 -17.24%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 23/11/18 27/08/18 23/05/18 26/02/18 21/11/17 28/08/17 24/05/17 -
Price 0.75 0.71 0.695 0.74 0.68 0.71 0.87 -
P/RPS 1.89 1.44 1.96 1.82 1.89 2.10 2.31 -12.51%
P/EPS 28.09 27.08 45.57 30.27 28.58 29.42 641.52 -87.55%
EY 3.56 3.69 2.19 3.30 3.50 3.40 0.16 689.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.76 0.77 0.82 0.76 0.83 1.04 -18.14%

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