[HARBOUR] QoQ Cumulative Quarter Result on 31-Dec-2018 [#2]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- 88.69%
YoY- 4.42%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 166,431 623,785 484,367 335,848 158,875 646,061 449,105 -48.37%
PBT 12,274 39,645 34,337 31,672 14,415 59,647 41,210 -55.36%
Tax -3,793 -12,746 -8,665 -8,142 -3,051 -17,627 -12,200 -54.07%
NP 8,481 26,899 25,672 23,530 11,364 42,020 29,010 -55.91%
-
NP to SH 8,924 23,061 23,041 20,169 10,689 35,920 25,422 -50.20%
-
Tax Rate 30.90% 32.15% 25.24% 25.71% 21.17% 29.55% 29.60% -
Total Cost 157,950 596,886 458,695 312,318 147,511 604,041 420,095 -47.87%
-
Net Worth 408,407 396,396 396,396 396,396 388,388 376,375 360,359 8.69%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 4,004 - - - - - - -
Div Payout % 44.87% - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 408,407 396,396 396,396 396,396 388,388 376,375 360,359 8.69%
NOSH 400,400 400,400 400,400 400,400 400,400 400,400 400,400 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 5.10% 4.31% 5.30% 7.01% 7.15% 6.50% 6.46% -
ROE 2.19% 5.82% 5.81% 5.09% 2.75% 9.54% 7.05% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 41.57 155.79 120.97 83.88 39.68 161.35 112.16 -48.37%
EPS 2.23 5.76 5.75 5.04 2.67 8.97 6.35 -50.19%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 0.99 0.99 0.99 0.97 0.94 0.90 8.69%
Adjusted Per Share Value based on latest NOSH - 400,400
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 41.57 155.79 120.97 83.88 39.68 161.35 112.16 -48.37%
EPS 2.23 5.76 5.75 5.04 2.67 8.97 6.35 -50.19%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 0.99 0.99 0.99 0.97 0.94 0.90 8.69%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.635 0.66 0.705 0.70 0.71 0.71 0.685 -
P/RPS 1.53 0.42 0.58 0.83 1.79 0.44 0.61 84.50%
P/EPS 28.49 11.46 12.25 13.90 26.60 7.91 10.79 90.92%
EY 3.51 8.73 8.16 7.20 3.76 12.64 9.27 -47.63%
DY 1.57 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.67 0.71 0.71 0.73 0.76 0.76 -12.68%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 26/11/19 27/08/19 24/05/19 25/02/19 23/11/18 27/08/18 23/05/18 -
Price 0.59 0.63 0.71 0.70 0.75 0.71 0.695 -
P/RPS 1.42 0.40 0.59 0.83 1.89 0.44 0.62 73.66%
P/EPS 26.47 10.94 12.34 13.90 28.09 7.91 10.95 80.02%
EY 3.78 9.14 8.10 7.20 3.56 12.64 9.14 -44.46%
DY 1.69 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.64 0.72 0.71 0.77 0.76 0.77 -17.19%

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