[HARBOUR] QoQ Cumulative Quarter Result on 31-Dec-2021 [#2]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 130.65%
YoY- 87.63%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 264,099 871,198 576,374 373,264 158,780 626,192 437,518 -28.55%
PBT 54,578 197,568 118,345 59,988 23,455 85,930 50,710 5.01%
Tax -5,864 -20,344 -17,562 -9,170 -2,087 -9,271 -6,050 -2.05%
NP 48,714 177,224 100,783 50,818 21,368 76,659 44,660 5.95%
-
NP to SH 39,155 148,035 83,150 40,345 17,492 61,480 35,489 6.76%
-
Tax Rate 10.74% 10.30% 14.84% 15.29% 8.90% 10.79% 11.93% -
Total Cost 215,385 693,974 475,591 322,446 137,412 549,533 392,858 -32.98%
-
Net Worth 653,940 610,078 546,279 514,379 490,455 474,505 446,593 28.91%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - 19,937 9,968 9,968 9,968 - 3,987 -
Div Payout % - 13.47% 11.99% 24.71% 56.99% - 11.24% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 653,940 610,078 546,279 514,379 490,455 474,505 446,593 28.91%
NOSH 400,400 400,400 400,400 400,400 400,400 400,400 400,400 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 18.45% 20.34% 17.49% 13.61% 13.46% 12.24% 10.21% -
ROE 5.99% 24.26% 15.22% 7.84% 3.57% 12.96% 7.95% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 66.23 218.49 144.55 93.61 39.82 157.04 109.72 -28.55%
EPS 9.81 37.10 20.84 10.11 4.39 15.42 8.89 6.77%
DPS 0.00 5.00 2.50 2.50 2.50 0.00 1.00 -
NAPS 1.64 1.53 1.37 1.29 1.23 1.19 1.12 28.91%
Adjusted Per Share Value based on latest NOSH - 400,400
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 65.96 217.58 143.95 93.22 39.66 156.39 109.27 -28.55%
EPS 9.78 36.97 20.77 10.08 4.37 15.35 8.86 6.80%
DPS 0.00 4.98 2.49 2.49 2.49 0.00 1.00 -
NAPS 1.6332 1.5237 1.3643 1.2847 1.2249 1.1851 1.1154 28.91%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.07 1.16 1.14 1.24 1.33 1.05 0.865 -
P/RPS 1.62 0.53 0.79 1.32 3.34 0.67 0.79 61.33%
P/EPS 10.90 3.12 5.47 12.26 30.32 6.81 9.72 7.93%
EY 9.18 32.00 18.29 8.16 3.30 14.68 10.29 -7.32%
DY 0.00 4.31 2.19 2.02 1.88 0.00 1.16 -
P/NAPS 0.65 0.76 0.83 0.96 1.08 0.88 0.77 -10.67%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 30/08/22 24/05/22 25/02/22 26/11/21 28/09/21 27/05/21 -
Price 1.14 1.25 1.20 1.21 1.19 1.01 0.925 -
P/RPS 1.72 0.57 0.83 1.29 2.99 0.64 0.84 61.17%
P/EPS 11.61 3.37 5.75 11.96 27.13 6.55 10.39 7.67%
EY 8.61 29.70 17.38 8.36 3.69 15.27 9.62 -7.12%
DY 0.00 4.00 2.08 2.07 2.10 0.00 1.08 -
P/NAPS 0.70 0.82 0.88 0.94 0.97 0.85 0.83 -10.72%

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