[HARBOUR] QoQ Cumulative Quarter Result on 31-Mar-2019 [#3]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
24-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- 14.24%
YoY- -9.37%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 331,019 166,431 623,785 484,367 335,848 158,875 646,061 -35.89%
PBT 26,733 12,274 39,645 34,337 31,672 14,415 59,647 -41.34%
Tax -5,982 -3,793 -12,746 -8,665 -8,142 -3,051 -17,627 -51.25%
NP 20,751 8,481 26,899 25,672 23,530 11,364 42,020 -37.44%
-
NP to SH 20,852 8,924 23,061 23,041 20,169 10,689 35,920 -30.34%
-
Tax Rate 22.38% 30.90% 32.15% 25.24% 25.71% 21.17% 29.55% -
Total Cost 310,268 157,950 596,886 458,695 312,318 147,511 604,041 -35.78%
-
Net Worth 412,411 408,407 396,396 396,396 396,396 388,388 376,375 6.26%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - 4,004 - - - - - -
Div Payout % - 44.87% - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 412,411 408,407 396,396 396,396 396,396 388,388 376,375 6.26%
NOSH 400,400 400,400 400,400 400,400 400,400 400,400 400,400 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 6.27% 5.10% 4.31% 5.30% 7.01% 7.15% 6.50% -
ROE 5.06% 2.19% 5.82% 5.81% 5.09% 2.75% 9.54% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 82.67 41.57 155.79 120.97 83.88 39.68 161.35 -35.89%
EPS 5.21 2.23 5.76 5.75 5.04 2.67 8.97 -30.31%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.02 0.99 0.99 0.99 0.97 0.94 6.26%
Adjusted Per Share Value based on latest NOSH - 400,400
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 82.67 41.57 155.79 120.97 83.88 39.68 161.35 -35.89%
EPS 5.21 2.23 5.76 5.75 5.04 2.67 8.97 -30.31%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.02 0.99 0.99 0.99 0.97 0.94 6.26%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.60 0.635 0.66 0.705 0.70 0.71 0.71 -
P/RPS 0.73 1.53 0.42 0.58 0.83 1.79 0.44 40.01%
P/EPS 11.52 28.49 11.46 12.25 13.90 26.60 7.91 28.39%
EY 8.68 3.51 8.73 8.16 7.20 3.76 12.64 -22.11%
DY 0.00 1.57 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.62 0.67 0.71 0.71 0.73 0.76 -16.44%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 25/02/20 26/11/19 27/08/19 24/05/19 25/02/19 23/11/18 27/08/18 -
Price 0.60 0.59 0.63 0.71 0.70 0.75 0.71 -
P/RPS 0.73 1.42 0.40 0.59 0.83 1.89 0.44 40.01%
P/EPS 11.52 26.47 10.94 12.34 13.90 28.09 7.91 28.39%
EY 8.68 3.78 9.14 8.10 7.20 3.56 12.64 -22.11%
DY 0.00 1.69 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.58 0.64 0.72 0.71 0.77 0.76 -16.44%

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