[HARBOUR] QoQ Cumulative Quarter Result on 31-Dec-2017 [#2]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 102.76%
YoY- 16.26%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 158,875 646,061 449,105 306,907 144,417 521,462 385,842 -44.62%
PBT 14,415 59,647 41,210 30,796 15,472 45,584 27,135 -34.38%
Tax -3,051 -17,627 -12,200 -8,542 -4,107 -15,391 -8,139 -47.97%
NP 11,364 42,020 29,010 22,254 11,365 30,193 18,996 -28.97%
-
NP to SH 10,689 35,920 25,422 19,315 9,526 26,822 17,155 -27.02%
-
Tax Rate 21.17% 29.55% 29.60% 27.74% 26.54% 33.76% 29.99% -
Total Cost 147,511 604,041 420,095 284,653 133,052 491,269 366,846 -45.49%
-
Net Worth 388,388 376,375 360,359 360,359 356,355 344,344 336,335 10.05%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 388,388 376,375 360,359 360,359 356,355 344,344 336,335 10.05%
NOSH 400,400 400,400 400,400 400,400 400,400 400,400 400,400 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 7.15% 6.50% 6.46% 7.25% 7.87% 5.79% 4.92% -
ROE 2.75% 9.54% 7.05% 5.36% 2.67% 7.79% 5.10% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 39.68 161.35 112.16 76.65 36.07 130.24 96.36 -44.62%
EPS 2.67 8.97 6.35 4.82 2.38 6.70 4.28 -26.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.94 0.90 0.90 0.89 0.86 0.84 10.05%
Adjusted Per Share Value based on latest NOSH - 400,400
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 39.84 162.02 112.63 76.97 36.22 130.77 96.76 -44.62%
EPS 2.68 9.01 6.38 4.84 2.39 6.73 4.30 -27.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.974 0.9439 0.9037 0.9037 0.8937 0.8636 0.8435 10.05%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.71 0.71 0.685 0.80 0.685 0.70 0.815 -
P/RPS 1.79 0.44 0.61 1.04 1.90 0.54 0.85 64.21%
P/EPS 26.60 7.91 10.79 16.58 28.79 10.45 19.02 25.03%
EY 3.76 12.64 9.27 6.03 3.47 9.57 5.26 -20.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.76 0.76 0.89 0.77 0.81 0.97 -17.24%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 23/11/18 27/08/18 23/05/18 26/02/18 21/11/17 28/08/17 24/05/17 -
Price 0.75 0.71 0.695 0.74 0.68 0.71 0.87 -
P/RPS 1.89 0.44 0.62 0.97 1.89 0.55 0.90 63.91%
P/EPS 28.09 7.91 10.95 15.34 28.58 10.60 20.31 24.11%
EY 3.56 12.64 9.14 6.52 3.50 9.43 4.92 -19.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.76 0.77 0.82 0.76 0.83 1.04 -18.14%

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