[HARBOUR] YoY Quarter Result on 30-Jun-2019 [#4]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
27-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Jun-2019 [#4]
Profit Trend
QoQ- -99.23%
YoY- -99.79%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 294,824 188,674 132,925 139,418 196,956 135,619 159,113 10.82%
PBT 79,222 35,221 4,561 5,309 18,437 18,447 29,738 17.73%
Tax -2,781 -3,221 -2,508 -4,080 -5,427 -7,252 -7,346 -14.94%
NP 76,441 32,000 2,053 1,229 13,010 11,195 22,392 22.69%
-
NP to SH 64,885 25,992 3,504 22 10,498 9,664 18,895 22.81%
-
Tax Rate 3.51% 9.15% 54.99% 76.85% 29.44% 39.31% 24.70% -
Total Cost 218,383 156,674 130,872 138,189 183,946 124,424 136,721 8.11%
-
Net Worth 610,078 474,505 420,385 396,396 376,375 344,344 328,327 10.87%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 9,968 - - - - - - -
Div Payout % 15.36% - - - - - - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 610,078 474,505 420,385 396,396 376,375 344,344 328,327 10.87%
NOSH 400,400 400,400 400,400 400,400 400,400 400,400 400,400 0.00%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 25.93% 16.96% 1.54% 0.88% 6.61% 8.25% 14.07% -
ROE 10.64% 5.48% 0.83% 0.01% 2.79% 2.81% 5.75% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 73.94 47.32 33.20 34.82 49.19 33.87 39.74 10.89%
EPS 16.26 6.52 0.88 0.01 2.62 2.41 4.72 22.88%
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.19 1.05 0.99 0.94 0.86 0.82 10.94%
Adjusted Per Share Value based on latest NOSH - 400,400
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 73.94 47.32 33.34 34.96 49.39 34.01 39.90 10.82%
EPS 16.27 6.52 0.88 0.01 2.63 2.42 4.74 22.80%
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.19 1.0543 0.9941 0.9439 0.8636 0.8234 10.87%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 1.16 1.05 0.52 0.66 0.71 0.70 0.92 -
P/RPS 1.57 2.22 1.57 1.90 1.44 2.07 2.32 -6.29%
P/EPS 7.13 16.11 59.42 12,012.00 27.08 29.00 19.50 -15.43%
EY 14.03 6.21 1.68 0.01 3.69 3.45 5.13 18.24%
DY 2.16 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.88 0.50 0.67 0.76 0.81 1.12 -6.25%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/08/22 28/09/21 25/08/20 27/08/19 27/08/18 28/08/17 29/08/16 -
Price 1.25 1.01 0.455 0.63 0.71 0.71 1.03 -
P/RPS 1.69 2.13 1.37 1.81 1.44 2.10 2.59 -6.86%
P/EPS 7.68 15.49 51.99 11,466.00 27.08 29.42 21.83 -15.97%
EY 13.02 6.45 1.92 0.01 3.69 3.40 4.58 19.01%
DY 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.85 0.43 0.64 0.76 0.83 1.26 -6.90%

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