[HARBOUR] QoQ Quarter Result on 31-Dec-2019 [#2]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 33.65%
YoY- 25.83%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 133,804 132,925 156,909 164,588 166,431 139,418 148,519 -6.70%
PBT 14,623 4,561 3,665 14,460 12,274 5,309 2,663 210.28%
Tax -2,474 -2,508 -2,768 -2,189 -3,793 -4,080 -522 181.35%
NP 12,149 2,053 897 12,271 8,481 1,229 2,141 217.13%
-
NP to SH 9,340 3,504 2,272 11,927 8,924 22 2,872 119.03%
-
Tax Rate 16.92% 54.99% 75.53% 15.14% 30.90% 76.85% 19.60% -
Total Cost 121,655 130,872 156,012 152,317 157,950 138,189 146,378 -11.57%
-
Net Worth 426,656 420,385 416,415 412,411 408,407 396,396 396,396 5.01%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - 4,004 - - -
Div Payout % - - - - 44.87% - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 426,656 420,385 416,415 412,411 408,407 396,396 396,396 5.01%
NOSH 400,400 400,400 400,400 400,400 400,400 400,400 400,400 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 9.08% 1.54% 0.57% 7.46% 5.10% 0.88% 1.44% -
ROE 2.19% 0.83% 0.55% 2.89% 2.19% 0.01% 0.72% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 33.56 33.20 39.19 41.11 41.57 34.82 37.09 -6.43%
EPS 2.34 0.88 0.57 2.98 2.23 0.01 0.72 118.93%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.07 1.05 1.04 1.03 1.02 0.99 0.99 5.30%
Adjusted Per Share Value based on latest NOSH - 400,400
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 33.56 33.34 39.35 41.28 41.74 34.96 37.25 -6.70%
EPS 2.34 0.88 0.57 2.99 2.24 0.01 0.72 118.93%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.07 1.0543 1.0443 1.0343 1.0242 0.9941 0.9941 5.01%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.47 0.52 0.505 0.60 0.635 0.66 0.705 -
P/RPS 1.40 1.57 1.29 1.46 1.53 1.90 1.90 -18.37%
P/EPS 20.07 59.42 89.00 20.14 28.49 12,012.00 98.29 -65.22%
EY 4.98 1.68 1.12 4.96 3.51 0.01 1.02 186.96%
DY 0.00 0.00 0.00 0.00 1.57 0.00 0.00 -
P/NAPS 0.44 0.50 0.49 0.58 0.62 0.67 0.71 -27.24%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 24/11/20 25/08/20 24/06/20 25/02/20 26/11/19 27/08/19 24/05/19 -
Price 0.66 0.455 0.52 0.60 0.59 0.63 0.71 -
P/RPS 1.97 1.37 1.33 1.46 1.42 1.81 1.91 2.07%
P/EPS 28.18 51.99 91.64 20.14 26.47 11,466.00 98.98 -56.62%
EY 3.55 1.92 1.09 4.96 3.78 0.01 1.01 130.64%
DY 0.00 0.00 0.00 0.00 1.69 0.00 0.00 -
P/NAPS 0.62 0.43 0.50 0.58 0.58 0.64 0.72 -9.46%

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