[HARBOUR] QoQ 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- -11.32%
YoY- -3.17%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 166,431 139,418 148,519 176,973 158,875 196,956 142,198 11.05%
PBT 12,274 5,309 2,663 17,258 14,415 18,437 10,415 11.55%
Tax -3,793 -4,080 -522 -5,092 -3,051 -5,427 -3,659 2.42%
NP 8,481 1,229 2,141 12,166 11,364 13,010 6,756 16.35%
-
NP to SH 8,924 22 2,872 9,479 10,689 10,498 6,107 28.74%
-
Tax Rate 30.90% 76.85% 19.60% 29.51% 21.17% 29.44% 35.13% -
Total Cost 157,950 138,189 146,378 164,807 147,511 183,946 135,442 10.78%
-
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% 0.88% 1.44% 6.87% 7.15% 6.61% 4.75% -
ROE 2.19% 0.01% 0.72% 2.39% 2.75% 2.79% 1.69% -
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 34.82 37.09 44.20 39.68 49.19 35.51 11.06%
EPS 2.23 0.01 0.72 2.37 2.67 2.62 1.53 28.52%
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 34.82 37.09 44.20 39.68 49.19 35.51 11.06%
EPS 2.23 0.01 0.72 2.37 2.67 2.62 1.53 28.52%
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 1.90 1.90 1.58 1.79 1.44 1.93 -14.33%
P/EPS 28.49 12,012.00 98.29 29.57 26.60 27.08 44.91 -26.14%
EY 3.51 0.01 1.02 3.38 3.76 3.69 2.23 35.27%
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 1.81 1.91 1.58 1.89 1.44 1.96 -19.31%
P/EPS 26.47 11,466.00 98.98 29.57 28.09 27.08 45.57 -30.35%
EY 3.78 0.01 1.01 3.38 3.56 3.69 2.19 43.84%
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