[HARBOUR] QoQ Cumulative Quarter Result on 31-Mar-2021 [#3]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 65.05%
YoY- 53.48%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 373,264 158,780 626,192 437,518 284,738 133,804 620,853 -28.70%
PBT 59,988 23,455 85,930 50,710 32,843 14,623 34,961 43.18%
Tax -9,170 -2,087 -9,271 -6,050 -4,958 -2,474 -11,259 -12.75%
NP 50,818 21,368 76,659 44,660 27,885 12,149 23,702 66.04%
-
NP to SH 40,345 17,492 61,480 35,489 21,502 9,340 26,628 31.81%
-
Tax Rate 15.29% 8.90% 10.79% 11.93% 15.10% 16.92% 32.20% -
Total Cost 322,446 137,412 549,533 392,858 256,853 121,655 597,151 -33.61%
-
Net Worth 514,379 490,455 474,505 446,593 438,618 426,656 420,385 14.35%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 9,968 9,968 - 3,987 3,987 - - -
Div Payout % 24.71% 56.99% - 11.24% 18.54% - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 514,379 490,455 474,505 446,593 438,618 426,656 420,385 14.35%
NOSH 400,400 400,400 400,400 400,400 400,400 400,400 400,400 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 13.61% 13.46% 12.24% 10.21% 9.79% 9.08% 3.82% -
ROE 7.84% 3.57% 12.96% 7.95% 4.90% 2.19% 6.33% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 93.61 39.82 157.04 109.72 71.41 33.56 155.07 -28.50%
EPS 10.11 4.39 15.42 8.89 5.39 2.34 6.65 32.11%
DPS 2.50 2.50 0.00 1.00 1.00 0.00 0.00 -
NAPS 1.29 1.23 1.19 1.12 1.10 1.07 1.05 14.66%
Adjusted Per Share Value based on latest NOSH - 400,400
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 93.22 39.66 156.39 109.27 71.11 33.42 155.06 -28.70%
EPS 10.08 4.37 15.35 8.86 5.37 2.33 6.65 31.85%
DPS 2.49 2.49 0.00 1.00 1.00 0.00 0.00 -
NAPS 1.2847 1.2249 1.1851 1.1154 1.0955 1.0656 1.0499 14.36%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.24 1.33 1.05 0.865 0.825 0.47 0.52 -
P/RPS 1.32 3.34 0.67 0.79 1.16 1.40 0.34 146.40%
P/EPS 12.26 30.32 6.81 9.72 15.30 20.07 7.82 34.84%
EY 8.16 3.30 14.68 10.29 6.54 4.98 12.79 -25.82%
DY 2.02 1.88 0.00 1.16 1.21 0.00 0.00 -
P/NAPS 0.96 1.08 0.88 0.77 0.75 0.44 0.50 54.29%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 26/11/21 28/09/21 27/05/21 25/02/21 24/11/20 25/08/20 -
Price 1.21 1.19 1.01 0.925 0.925 0.66 0.455 -
P/RPS 1.29 2.99 0.64 0.84 1.30 1.97 0.29 169.74%
P/EPS 11.96 27.13 6.55 10.39 17.15 28.18 6.84 44.99%
EY 8.36 3.69 15.27 9.62 5.83 3.55 14.62 -31.03%
DY 2.07 2.10 0.00 1.08 1.08 0.00 0.00 -
P/NAPS 0.94 0.97 0.85 0.83 0.84 0.62 0.43 68.19%

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