[HARBOUR] YoY TTM Result on 30-Jun-2022 [#4]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
30-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Jun-2022 [#4]
Profit Trend
QoQ- 35.64%
YoY- 140.79%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 1,017,474 871,198 626,192 620,853 623,785 646,061 521,462 11.77%
PBT 197,845 197,568 85,931 34,960 39,645 59,648 45,584 27.70%
Tax -19,396 -20,344 -9,272 -11,258 -12,745 -17,628 -15,392 3.92%
NP 178,449 177,224 76,659 23,702 26,900 42,020 30,192 34.44%
-
NP to SH 151,344 148,035 61,480 26,627 23,062 35,920 26,821 33.41%
-
Tax Rate 9.80% 10.30% 10.79% 32.20% 32.15% 29.55% 33.77% -
Total Cost 839,025 693,974 549,533 597,151 596,885 604,041 491,270 9.32%
-
Net Worth 741,351 610,078 474,505 420,385 396,396 376,375 344,344 13.62%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 23,919 19,937 3,987 4,004 - - - -
Div Payout % 15.80% 13.47% 6.49% 15.04% - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 741,351 610,078 474,505 420,385 396,396 376,375 344,344 13.62%
NOSH 400,400 400,400 400,400 400,400 400,400 400,400 400,400 0.00%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 17.54% 20.34% 12.24% 3.82% 4.31% 6.50% 5.79% -
ROE 20.41% 24.26% 12.96% 6.33% 5.82% 9.54% 7.79% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 255.28 218.49 157.04 155.07 155.79 161.35 130.24 11.86%
EPS 37.97 37.13 15.42 6.65 5.76 8.97 6.70 33.50%
DPS 6.00 5.00 1.00 1.00 0.00 0.00 0.00 -
NAPS 1.86 1.53 1.19 1.05 0.99 0.94 0.86 13.71%
Adjusted Per Share Value based on latest NOSH - 400,400
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 254.11 217.58 156.39 155.06 155.79 161.35 130.24 11.77%
EPS 37.80 36.97 15.35 6.65 5.76 8.97 6.70 33.40%
DPS 5.97 4.98 1.00 1.00 0.00 0.00 0.00 -
NAPS 1.8515 1.5237 1.1851 1.0499 0.99 0.94 0.86 13.62%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 1.16 1.16 1.05 0.52 0.66 0.71 0.70 -
P/RPS 0.45 0.53 0.67 0.34 0.42 0.44 0.54 -2.99%
P/EPS 3.05 3.12 6.81 7.82 11.46 7.91 10.45 -18.54%
EY 32.73 32.00 14.68 12.79 8.73 12.64 9.57 22.73%
DY 5.17 4.31 0.95 1.92 0.00 0.00 0.00 -
P/NAPS 0.62 0.76 0.88 0.50 0.67 0.76 0.81 -4.35%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/08/23 30/08/22 28/09/21 25/08/20 27/08/19 27/08/18 28/08/17 -
Price 1.22 1.25 1.01 0.455 0.63 0.71 0.71 -
P/RPS 0.48 0.57 0.64 0.29 0.40 0.44 0.55 -2.24%
P/EPS 3.21 3.37 6.55 6.84 10.94 7.91 10.60 -18.04%
EY 31.12 29.70 15.27 14.62 9.14 12.64 9.43 22.00%
DY 4.92 4.00 0.99 2.20 0.00 0.00 0.00 -
P/NAPS 0.66 0.82 0.85 0.43 0.64 0.76 0.83 -3.74%

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