[HARBOUR] QoQ TTM Result on 31-Dec-2018 [#2]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- -0.84%
YoY- 24.56%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 631,341 623,785 681,323 675,002 660,519 646,061 584,724 5.24%
PBT 37,504 39,645 52,773 60,525 58,591 59,648 59,658 -26.59%
Tax -13,487 -12,745 -14,092 -17,229 -16,572 -17,628 -19,453 -21.64%
NP 24,017 26,900 38,681 43,296 42,019 42,020 40,205 -29.04%
-
NP to SH 21,297 23,062 33,538 36,773 37,083 35,920 35,086 -28.28%
-
Tax Rate 35.96% 32.15% 26.70% 28.47% 28.28% 29.55% 32.61% -
Total Cost 607,324 596,885 642,642 631,706 618,500 604,041 544,519 7.54%
-
Net Worth 408,407 396,396 396,396 396,396 388,388 376,375 360,359 8.69%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 4,004 - - - - - - -
Div Payout % 18.80% - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 408,407 396,396 396,396 396,396 388,388 376,375 360,359 8.69%
NOSH 400,400 400,400 400,400 400,400 400,400 400,400 400,400 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 3.80% 4.31% 5.68% 6.41% 6.36% 6.50% 6.88% -
ROE 5.21% 5.82% 8.46% 9.28% 9.55% 9.54% 9.74% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 157.68 155.79 170.16 168.58 164.96 161.35 146.03 5.24%
EPS 5.32 5.76 8.38 9.18 9.26 8.97 8.76 -28.26%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 0.99 0.99 0.99 0.97 0.94 0.90 8.69%
Adjusted Per Share Value based on latest NOSH - 400,400
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 158.33 156.44 170.86 169.28 165.65 162.02 146.64 5.24%
EPS 5.34 5.78 8.41 9.22 9.30 9.01 8.80 -28.30%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0242 0.9941 0.9941 0.9941 0.974 0.9439 0.9037 8.69%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.635 0.66 0.705 0.70 0.71 0.71 0.685 -
P/RPS 0.40 0.42 0.41 0.42 0.43 0.44 0.47 -10.18%
P/EPS 11.94 11.46 8.42 7.62 7.67 7.91 7.82 32.56%
EY 8.38 8.73 11.88 13.12 13.04 12.64 12.79 -24.54%
DY 1.57 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.67 0.71 0.71 0.73 0.76 0.76 -12.68%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 26/11/19 27/08/19 24/05/19 25/02/19 23/11/18 27/08/18 23/05/18 -
Price 0.59 0.63 0.71 0.70 0.75 0.71 0.695 -
P/RPS 0.37 0.40 0.42 0.42 0.45 0.44 0.48 -15.91%
P/EPS 11.09 10.94 8.48 7.62 8.10 7.91 7.93 25.03%
EY 9.02 9.14 11.80 13.12 12.35 12.64 12.61 -20.00%
DY 1.69 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.64 0.72 0.71 0.77 0.76 0.77 -17.19%

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