[HARBOUR] QoQ Cumulative Quarter Result on 30-Jun-2020 [#4]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
25-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Jun-2020 [#4]
Profit Trend
QoQ- 15.16%
YoY- 15.47%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 437,518 284,738 133,804 620,853 487,928 331,019 166,431 90.36%
PBT 50,710 32,843 14,623 34,961 30,397 26,733 12,274 157.25%
Tax -6,050 -4,958 -2,474 -11,259 -8,750 -5,982 -3,793 36.47%
NP 44,660 27,885 12,149 23,702 21,647 20,751 8,481 202.37%
-
NP to SH 35,489 21,502 9,340 26,628 23,123 20,852 8,924 150.79%
-
Tax Rate 11.93% 15.10% 16.92% 32.20% 28.79% 22.38% 30.90% -
Total Cost 392,858 256,853 121,655 597,151 466,281 310,268 157,950 83.47%
-
Net Worth 446,593 438,618 426,656 420,385 416,415 412,411 408,407 6.13%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 3,987 3,987 - - - - 4,004 -0.28%
Div Payout % 11.24% 18.54% - - - - 44.87% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 446,593 438,618 426,656 420,385 416,415 412,411 408,407 6.13%
NOSH 400,400 400,400 400,400 400,400 400,400 400,400 400,400 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 10.21% 9.79% 9.08% 3.82% 4.44% 6.27% 5.10% -
ROE 7.95% 4.90% 2.19% 6.33% 5.55% 5.06% 2.19% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 109.72 71.41 33.56 155.07 121.86 82.67 41.57 90.87%
EPS 8.89 5.39 2.34 6.65 5.77 5.21 2.23 151.20%
DPS 1.00 1.00 0.00 0.00 0.00 0.00 1.00 0.00%
NAPS 1.12 1.10 1.07 1.05 1.04 1.03 1.02 6.42%
Adjusted Per Share Value based on latest NOSH - 400,400
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 109.27 71.11 33.42 155.06 121.86 82.67 41.57 90.35%
EPS 8.86 5.37 2.33 6.65 5.77 5.21 2.23 150.64%
DPS 1.00 1.00 0.00 0.00 0.00 0.00 1.00 0.00%
NAPS 1.1154 1.0955 1.0656 1.0499 1.04 1.03 1.02 6.13%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.865 0.825 0.47 0.52 0.505 0.60 0.635 -
P/RPS 0.79 1.16 1.40 0.34 0.41 0.73 1.53 -35.61%
P/EPS 9.72 15.30 20.07 7.82 8.74 11.52 28.49 -51.14%
EY 10.29 6.54 4.98 12.79 11.44 8.68 3.51 104.70%
DY 1.16 1.21 0.00 0.00 0.00 0.00 1.57 -18.25%
P/NAPS 0.77 0.75 0.44 0.50 0.49 0.58 0.62 15.52%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 27/05/21 25/02/21 24/11/20 25/08/20 24/06/20 25/02/20 26/11/19 -
Price 0.925 0.925 0.66 0.455 0.52 0.60 0.59 -
P/RPS 0.84 1.30 1.97 0.29 0.43 0.73 1.42 -29.50%
P/EPS 10.39 17.15 28.18 6.84 9.00 11.52 26.47 -46.36%
EY 9.62 5.83 3.55 14.62 11.11 8.68 3.78 86.29%
DY 1.08 1.08 0.00 0.00 0.00 0.00 1.69 -25.78%
P/NAPS 0.83 0.84 0.62 0.43 0.50 0.58 0.58 26.96%

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