[HARBOUR] YoY Cumulative Quarter Result on 31-Mar-2018 [#3]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
23-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- 31.62%
YoY- 48.19%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 437,518 487,928 484,367 449,105 385,842 433,626 391,114 1.88%
PBT 50,710 30,397 34,337 41,210 27,135 77,687 53,151 -0.77%
Tax -6,050 -8,750 -8,665 -12,200 -8,139 -24,295 -15,242 -14.26%
NP 44,660 21,647 25,672 29,010 18,996 53,392 37,909 2.76%
-
NP to SH 35,489 23,123 23,041 25,422 17,155 40,125 36,510 -0.47%
-
Tax Rate 11.93% 28.79% 25.24% 29.60% 29.99% 31.27% 28.68% -
Total Cost 392,858 466,281 458,695 420,095 366,846 380,234 353,205 1.78%
-
Net Worth 446,593 416,415 396,396 360,359 336,335 308,307 263,905 9.15%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 3,987 - - - - - - -
Div Payout % 11.24% - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 446,593 416,415 396,396 360,359 336,335 308,307 263,905 9.15%
NOSH 400,400 400,400 400,400 400,400 400,400 400,400 182,003 14.02%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 10.21% 4.44% 5.30% 6.46% 4.92% 12.31% 9.69% -
ROE 7.95% 5.55% 5.81% 7.05% 5.10% 13.01% 13.83% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 109.72 121.86 120.97 112.16 96.36 108.30 214.89 -10.58%
EPS 8.89 5.77 5.75 6.35 4.28 10.02 20.06 -12.67%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.04 0.99 0.90 0.84 0.77 1.45 -4.20%
Adjusted Per Share Value based on latest NOSH - 400,400
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 109.72 122.36 121.47 112.63 96.76 108.75 98.09 1.88%
EPS 8.90 5.80 5.78 6.38 4.30 10.06 9.16 -0.47%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.0443 0.9941 0.9037 0.8435 0.7732 0.6618 9.15%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.865 0.505 0.705 0.685 0.815 1.27 1.53 -
P/RPS 0.79 0.41 0.58 0.61 0.85 1.17 0.71 1.79%
P/EPS 9.72 8.74 12.25 10.79 19.02 12.67 7.63 4.11%
EY 10.29 11.44 8.16 9.27 5.26 7.89 13.11 -3.95%
DY 1.16 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.49 0.71 0.76 0.97 1.65 1.06 -5.18%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 27/05/21 24/06/20 24/05/19 23/05/18 24/05/17 24/05/16 26/05/15 -
Price 0.925 0.52 0.71 0.695 0.87 1.08 2.01 -
P/RPS 0.84 0.43 0.59 0.62 0.90 1.00 0.94 -1.85%
P/EPS 10.39 9.00 12.34 10.95 20.31 10.78 10.02 0.60%
EY 9.62 11.11 8.10 9.14 4.92 9.28 9.98 -0.60%
DY 1.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.50 0.72 0.77 1.04 1.40 1.39 -8.22%

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