[HARBOUR] YoY Annualized Quarter Result on 30-Jun-2018 [#4]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
27-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Jun-2018 [#4]
Profit Trend
QoQ- 5.97%
YoY- 33.92%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 626,192 620,853 623,785 646,061 521,462 590,764 506,963 3.57%
PBT 85,930 34,961 39,645 59,647 45,584 101,960 76,659 1.91%
Tax -9,271 -11,259 -12,746 -17,627 -15,391 -30,102 -22,018 -13.41%
NP 76,659 23,702 26,899 42,020 30,193 71,858 54,641 5.79%
-
NP to SH 61,480 26,628 23,061 35,920 26,822 56,198 51,789 2.89%
-
Tax Rate 10.79% 32.20% 32.15% 29.55% 33.76% 29.52% 28.72% -
Total Cost 549,533 597,151 596,886 604,041 491,269 518,906 452,322 3.29%
-
Net Worth 474,505 420,385 396,396 376,375 344,344 328,333 280,304 9.16%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 474,505 420,385 396,396 376,375 344,344 328,333 280,304 9.16%
NOSH 400,400 400,400 400,400 400,400 400,400 400,407 182,016 14.02%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 12.24% 3.82% 4.31% 6.50% 5.79% 12.16% 10.78% -
ROE 12.96% 6.33% 5.82% 9.54% 7.79% 17.12% 18.48% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 157.04 155.07 155.79 161.35 130.24 147.54 278.53 -9.10%
EPS 15.42 6.65 5.76 8.97 6.70 14.04 12.93 2.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.05 0.99 0.94 0.86 0.82 1.54 -4.20%
Adjusted Per Share Value based on latest NOSH - 400,400
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 157.04 155.70 156.44 162.02 130.77 148.15 127.14 3.57%
EPS 15.42 6.68 5.78 9.01 6.73 14.09 12.99 2.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.0543 0.9941 0.9439 0.8636 0.8234 0.703 9.16%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 1.05 0.52 0.66 0.71 0.70 0.92 2.66 -
P/RPS 0.67 0.34 0.42 0.44 0.54 0.62 0.96 -5.81%
P/EPS 6.81 7.82 11.46 7.91 10.45 6.55 9.35 -5.14%
EY 14.68 12.79 8.73 12.64 9.57 15.26 10.70 5.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.50 0.67 0.76 0.81 1.12 1.73 -10.64%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 28/09/21 25/08/20 27/08/19 27/08/18 28/08/17 29/08/16 24/08/15 -
Price 1.01 0.455 0.63 0.71 0.71 1.03 2.19 -
P/RPS 0.64 0.29 0.40 0.44 0.55 0.70 0.79 -3.44%
P/EPS 6.55 6.84 10.94 7.91 10.60 7.34 7.70 -2.65%
EY 15.27 14.62 9.14 12.64 9.43 13.63 12.99 2.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.43 0.64 0.76 0.83 1.26 1.42 -8.19%

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