[HARBOUR] QoQ Quarter Result on 31-Mar-2020 [#3]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
24-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -80.95%
YoY- -20.89%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 150,934 133,804 132,925 156,909 164,588 166,431 139,418 5.40%
PBT 18,221 14,623 4,561 3,665 14,460 12,274 5,309 126.68%
Tax -2,484 -2,474 -2,508 -2,768 -2,189 -3,793 -4,080 -28.05%
NP 15,737 12,149 2,053 897 12,271 8,481 1,229 443.11%
-
NP to SH 12,162 9,340 3,504 2,272 11,927 8,924 22 6508.11%
-
Tax Rate 13.63% 16.92% 54.99% 75.53% 15.14% 30.90% 76.85% -
Total Cost 135,197 121,655 130,872 156,012 152,317 157,950 138,189 -1.44%
-
Net Worth 438,618 426,656 420,385 416,415 412,411 408,407 396,396 6.94%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 3,987 - - - - 4,004 - -
Div Payout % 32.79% - - - - 44.87% - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 438,618 426,656 420,385 416,415 412,411 408,407 396,396 6.94%
NOSH 400,400 400,400 400,400 400,400 400,400 400,400 400,400 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 10.43% 9.08% 1.54% 0.57% 7.46% 5.10% 0.88% -
ROE 2.77% 2.19% 0.83% 0.55% 2.89% 2.19% 0.01% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 37.85 33.56 33.20 39.19 41.11 41.57 34.82 5.69%
EPS 3.05 2.34 0.88 0.57 2.98 2.23 0.01 4353.19%
DPS 1.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.10 1.07 1.05 1.04 1.03 1.02 0.99 7.24%
Adjusted Per Share Value based on latest NOSH - 400,400
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 37.85 33.56 33.34 39.35 41.28 41.74 34.96 5.41%
EPS 3.05 2.34 0.88 0.57 2.99 2.24 0.01 4353.19%
DPS 1.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.10 1.07 1.0543 1.0443 1.0343 1.0242 0.9941 6.94%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.825 0.47 0.52 0.505 0.60 0.635 0.66 -
P/RPS 2.18 1.40 1.57 1.29 1.46 1.53 1.90 9.55%
P/EPS 27.05 20.07 59.42 89.00 20.14 28.49 12,012.00 -98.24%
EY 3.70 4.98 1.68 1.12 4.96 3.51 0.01 4962.34%
DY 1.21 0.00 0.00 0.00 0.00 1.57 0.00 -
P/NAPS 0.75 0.44 0.50 0.49 0.58 0.62 0.67 7.77%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 24/11/20 25/08/20 24/06/20 25/02/20 26/11/19 27/08/19 -
Price 0.925 0.66 0.455 0.52 0.60 0.59 0.63 -
P/RPS 2.44 1.97 1.37 1.33 1.46 1.42 1.81 21.92%
P/EPS 30.33 28.18 51.99 91.64 20.14 26.47 11,466.00 -98.05%
EY 3.30 3.55 1.92 1.09 4.96 3.78 0.01 4592.20%
DY 1.08 0.00 0.00 0.00 0.00 1.69 0.00 -
P/NAPS 0.84 0.62 0.43 0.50 0.58 0.58 0.64 19.77%

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