[HARBOUR] YoY Quarter Result on 31-Mar-2021 [#3]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 15.0%
YoY- 515.58%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 219,684 203,110 152,780 156,909 148,519 142,198 150,682 6.48%
PBT 47,945 58,358 17,866 3,665 2,663 10,415 3,106 57.76%
Tax -5,165 -8,393 -1,093 -2,768 -522 -3,659 -2,322 14.24%
NP 42,780 49,965 16,773 897 2,141 6,756 784 94.69%
-
NP to SH 37,091 42,805 13,986 2,272 2,872 6,107 543 102.11%
-
Tax Rate 10.77% 14.38% 6.12% 75.53% 19.60% 35.13% 74.76% -
Total Cost 176,904 153,145 136,007 156,012 146,378 135,442 149,898 2.79%
-
Net Worth 709,764 546,279 446,593 416,415 396,396 360,359 336,335 13.24%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 709,764 546,279 446,593 416,415 396,396 360,359 336,335 13.24%
NOSH 400,400 400,400 400,400 400,400 400,400 400,400 400,400 0.00%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 19.47% 24.60% 10.98% 0.57% 1.44% 4.75% 0.52% -
ROE 5.23% 7.84% 3.13% 0.55% 0.72% 1.69% 0.16% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 55.09 50.94 38.32 39.19 37.09 35.51 37.63 6.55%
EPS 9.30 10.73 3.50 0.57 0.72 1.53 0.14 101.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.37 1.12 1.04 0.99 0.90 0.84 13.32%
Adjusted Per Share Value based on latest NOSH - 400,400
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 54.87 50.73 38.16 39.19 37.09 35.51 37.63 6.48%
EPS 9.26 10.69 3.49 0.57 0.72 1.53 0.14 101.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7726 1.3643 1.1154 1.04 0.99 0.90 0.84 13.24%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 1.16 1.14 0.865 0.505 0.705 0.685 0.815 -
P/RPS 2.11 2.24 2.26 1.29 1.90 1.93 2.17 -0.46%
P/EPS 12.47 10.62 24.66 89.00 98.29 44.91 600.97 -47.56%
EY 8.02 9.42 4.05 1.12 1.02 2.23 0.17 90.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.83 0.77 0.49 0.71 0.76 0.97 -6.45%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 29/05/23 24/05/22 27/05/21 24/06/20 24/05/19 23/05/18 24/05/17 -
Price 1.20 1.20 0.925 0.52 0.71 0.695 0.87 -
P/RPS 2.18 2.36 2.41 1.33 1.91 1.96 2.31 -0.96%
P/EPS 12.90 11.18 26.37 91.64 98.98 45.57 641.52 -47.83%
EY 7.75 8.95 3.79 1.09 1.01 2.19 0.16 90.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.88 0.83 0.50 0.72 0.77 1.04 -7.06%

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