[HARBOUR] YoY Annualized Quarter Result on 30-Sep-2019 [#1]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
26-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- 54.79%
YoY- -16.51%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 1,056,396 635,120 535,216 665,724 635,500 577,668 447,708 15.37%
PBT 218,312 93,820 58,492 49,096 57,660 61,888 50,880 27.45%
Tax -23,456 -8,348 -9,896 -15,172 -12,204 -16,428 -11,668 12.33%
NP 194,856 85,472 48,596 33,924 45,456 45,460 39,212 30.61%
-
NP to SH 156,620 69,968 37,360 35,696 42,756 38,104 35,252 28.20%
-
Tax Rate 10.74% 8.90% 16.92% 30.90% 21.17% 26.54% 22.93% -
Total Cost 861,540 549,648 486,620 631,800 590,044 532,208 408,496 13.23%
-
Net Worth 653,940 490,455 426,656 408,407 388,388 356,355 336,335 11.71%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - 39,874 - 16,016 - - - -
Div Payout % - 56.99% - 44.87% - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 653,940 490,455 426,656 408,407 388,388 356,355 336,335 11.71%
NOSH 400,400 400,400 400,400 400,400 400,400 400,400 400,400 0.00%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 18.45% 13.46% 9.08% 5.10% 7.15% 7.87% 8.76% -
ROE 23.95% 14.27% 8.76% 8.74% 11.01% 10.69% 10.48% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 264.93 159.28 134.23 166.26 158.72 144.27 111.82 15.45%
EPS 39.24 17.56 9.36 8.92 10.68 9.52 8.80 28.27%
DPS 0.00 10.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.64 1.23 1.07 1.02 0.97 0.89 0.84 11.79%
Adjusted Per Share Value based on latest NOSH - 400,400
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 263.84 158.62 133.67 166.26 158.72 144.27 111.82 15.37%
EPS 39.12 17.47 9.33 8.92 10.68 9.52 8.80 28.21%
DPS 0.00 9.96 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.6332 1.2249 1.0656 1.02 0.97 0.89 0.84 11.71%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 1.07 1.33 0.47 0.635 0.71 0.685 0.94 -
P/RPS 0.40 0.84 0.35 0.38 0.45 0.47 0.84 -11.62%
P/EPS 2.72 7.58 5.02 7.12 6.65 7.20 10.68 -20.37%
EY 36.71 13.19 19.93 14.04 15.04 13.89 9.37 25.54%
DY 0.00 7.52 0.00 6.30 0.00 0.00 0.00 -
P/NAPS 0.65 1.08 0.44 0.62 0.73 0.77 1.12 -8.66%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 29/11/22 26/11/21 24/11/20 26/11/19 23/11/18 21/11/17 22/11/16 -
Price 1.14 1.19 0.66 0.59 0.75 0.68 0.83 -
P/RPS 0.43 0.75 0.49 0.35 0.47 0.47 0.74 -8.64%
P/EPS 2.90 6.78 7.04 6.62 7.02 7.15 9.43 -17.83%
EY 34.45 14.75 14.20 15.11 14.24 13.99 10.61 21.67%
DY 0.00 8.40 0.00 6.78 0.00 0.00 0.00 -
P/NAPS 0.70 0.97 0.62 0.58 0.77 0.76 0.99 -5.61%

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