[HARBOUR] QoQ Quarter Result on 31-Mar-2019 [#3]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
24-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- -69.7%
YoY- -52.97%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 164,588 166,431 139,418 148,519 176,973 158,875 196,956 -11.25%
PBT 14,460 12,274 5,309 2,663 17,258 14,415 18,437 -14.91%
Tax -2,189 -3,793 -4,080 -522 -5,092 -3,051 -5,427 -45.31%
NP 12,271 8,481 1,229 2,141 12,166 11,364 13,010 -3.81%
-
NP to SH 11,927 8,924 22 2,872 9,479 10,689 10,498 8.85%
-
Tax Rate 15.14% 30.90% 76.85% 19.60% 29.51% 21.17% 29.44% -
Total Cost 152,317 157,950 138,189 146,378 164,807 147,511 183,946 -11.78%
-
Net Worth 412,411 408,407 396,396 396,396 396,396 388,388 376,375 6.26%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - 4,004 - - - - - -
Div Payout % - 44.87% - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 412,411 408,407 396,396 396,396 396,396 388,388 376,375 6.26%
NOSH 400,400 400,400 400,400 400,400 400,400 400,400 400,400 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 7.46% 5.10% 0.88% 1.44% 6.87% 7.15% 6.61% -
ROE 2.89% 2.19% 0.01% 0.72% 2.39% 2.75% 2.79% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 41.11 41.57 34.82 37.09 44.20 39.68 49.19 -11.24%
EPS 2.98 2.23 0.01 0.72 2.37 2.67 2.62 8.93%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.02 0.99 0.99 0.99 0.97 0.94 6.26%
Adjusted Per Share Value based on latest NOSH - 400,400
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 41.28 41.74 34.96 37.25 44.38 39.84 49.39 -11.24%
EPS 2.99 2.24 0.01 0.72 2.38 2.68 2.63 8.90%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0343 1.0242 0.9941 0.9941 0.9941 0.974 0.9439 6.26%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.60 0.635 0.66 0.705 0.70 0.71 0.71 -
P/RPS 1.46 1.53 1.90 1.90 1.58 1.79 1.44 0.92%
P/EPS 20.14 28.49 12,012.00 98.29 29.57 26.60 27.08 -17.86%
EY 4.96 3.51 0.01 1.02 3.38 3.76 3.69 21.73%
DY 0.00 1.57 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.62 0.67 0.71 0.71 0.73 0.76 -16.44%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 25/02/20 26/11/19 27/08/19 24/05/19 25/02/19 23/11/18 27/08/18 -
Price 0.60 0.59 0.63 0.71 0.70 0.75 0.71 -
P/RPS 1.46 1.42 1.81 1.91 1.58 1.89 1.44 0.92%
P/EPS 20.14 26.47 11,466.00 98.98 29.57 28.09 27.08 -17.86%
EY 4.96 3.78 0.01 1.01 3.38 3.56 3.69 21.73%
DY 0.00 1.69 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.58 0.64 0.72 0.71 0.77 0.76 -16.44%

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