[HARBOUR] QoQ Quarter Result on 31-Mar-2021 [#3]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 15.0%
YoY- 515.58%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 214,484 158,780 188,674 152,780 150,934 133,804 132,925 37.45%
PBT 36,533 23,455 35,221 17,866 18,221 14,623 4,561 298.81%
Tax -7,083 -2,087 -3,221 -1,093 -2,484 -2,474 -2,508 99.42%
NP 29,450 21,368 32,000 16,773 15,737 12,149 2,053 487.52%
-
NP to SH 22,853 17,492 25,992 13,986 12,162 9,340 3,504 247.88%
-
Tax Rate 19.39% 8.90% 9.15% 6.12% 13.63% 16.92% 54.99% -
Total Cost 185,034 137,412 156,674 136,007 135,197 121,655 130,872 25.89%
-
Net Worth 514,379 490,455 474,505 446,593 438,618 426,656 420,385 14.35%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - 9,968 - - 3,987 - - -
Div Payout % - 56.99% - - 32.79% - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 514,379 490,455 474,505 446,593 438,618 426,656 420,385 14.35%
NOSH 400,400 400,400 400,400 400,400 400,400 400,400 400,400 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 13.73% 13.46% 16.96% 10.98% 10.43% 9.08% 1.54% -
ROE 4.44% 3.57% 5.48% 3.13% 2.77% 2.19% 0.83% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 53.79 39.82 47.32 38.32 37.85 33.56 33.20 37.82%
EPS 5.73 4.39 6.52 3.50 3.05 2.34 0.88 247.50%
DPS 0.00 2.50 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.29 1.23 1.19 1.12 1.10 1.07 1.05 14.66%
Adjusted Per Share Value based on latest NOSH - 400,400
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 53.57 39.66 47.12 38.16 37.70 33.42 33.20 37.44%
EPS 5.71 4.37 6.49 3.49 3.04 2.33 0.88 246.70%
DPS 0.00 2.49 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.2847 1.2249 1.1851 1.1154 1.0955 1.0656 1.0499 14.36%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.24 1.33 1.05 0.865 0.825 0.47 0.52 -
P/RPS 2.31 3.34 2.22 2.26 2.18 1.40 1.57 29.27%
P/EPS 21.64 30.32 16.11 24.66 27.05 20.07 59.42 -48.90%
EY 4.62 3.30 6.21 4.05 3.70 4.98 1.68 95.92%
DY 0.00 1.88 0.00 0.00 1.21 0.00 0.00 -
P/NAPS 0.96 1.08 0.88 0.77 0.75 0.44 0.50 54.29%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 26/11/21 28/09/21 27/05/21 25/02/21 24/11/20 25/08/20 -
Price 1.21 1.19 1.01 0.925 0.925 0.66 0.455 -
P/RPS 2.25 2.99 2.13 2.41 2.44 1.97 1.37 39.07%
P/EPS 21.11 27.13 15.49 26.37 30.33 28.18 51.99 -45.07%
EY 4.74 3.69 6.45 3.79 3.30 3.55 1.92 82.36%
DY 0.00 2.10 0.00 0.00 1.08 0.00 0.00 -
P/NAPS 0.94 0.97 0.85 0.83 0.84 0.62 0.43 68.19%

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