[HARBOUR] QoQ TTM Result on 30-Sep-2021 [#1]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 13.26%
YoY- 157.49%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 871,198 765,048 714,718 651,168 626,192 570,443 574,572 32.08%
PBT 197,568 153,567 113,075 94,763 85,931 55,271 41,070 185.78%
Tax -20,344 -20,784 -13,484 -8,885 -9,272 -8,559 -10,234 58.29%
NP 177,224 132,783 99,591 85,878 76,659 46,712 30,836 221.88%
-
NP to SH 148,035 109,142 80,323 69,632 61,480 38,992 27,278 209.77%
-
Tax Rate 10.30% 13.53% 11.92% 9.38% 10.79% 15.49% 24.92% -
Total Cost 693,974 632,265 615,127 565,290 549,533 523,731 543,736 17.71%
-
Net Worth 610,078 546,279 514,379 490,455 474,505 446,593 438,618 24.67%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 19,937 9,968 9,968 13,956 3,987 3,987 3,987 193.28%
Div Payout % 13.47% 9.13% 12.41% 20.04% 6.49% 10.23% 14.62% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 610,078 546,279 514,379 490,455 474,505 446,593 438,618 24.67%
NOSH 400,400 400,400 400,400 400,400 400,400 400,400 400,400 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 20.34% 17.36% 13.93% 13.19% 12.24% 8.19% 5.37% -
ROE 24.26% 19.98% 15.62% 14.20% 12.96% 8.73% 6.22% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 218.49 191.86 179.24 163.30 157.04 143.06 144.10 32.08%
EPS 37.13 27.37 20.14 17.46 15.42 9.78 6.84 209.83%
DPS 5.00 2.50 2.50 3.50 1.00 1.00 1.00 193.26%
NAPS 1.53 1.37 1.29 1.23 1.19 1.12 1.10 24.67%
Adjusted Per Share Value based on latest NOSH - 400,400
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 217.58 191.07 178.50 162.63 156.39 142.47 143.50 32.08%
EPS 36.97 27.26 20.06 17.39 15.35 9.74 6.81 209.84%
DPS 4.98 2.49 2.49 3.49 1.00 1.00 1.00 192.48%
NAPS 1.5237 1.3643 1.2847 1.2249 1.1851 1.1154 1.0955 24.67%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.16 1.14 1.24 1.33 1.05 0.865 0.825 -
P/RPS 0.53 0.59 0.69 0.81 0.67 0.60 0.57 -4.74%
P/EPS 3.12 4.16 6.16 7.62 6.81 8.85 12.06 -59.49%
EY 32.00 24.01 16.25 13.13 14.68 11.30 8.29 146.68%
DY 4.31 2.19 2.02 2.63 0.95 1.16 1.21 133.77%
P/NAPS 0.76 0.83 0.96 1.08 0.88 0.77 0.75 0.88%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 24/05/22 25/02/22 26/11/21 28/09/21 27/05/21 25/02/21 -
Price 1.25 1.20 1.21 1.19 1.01 0.925 0.925 -
P/RPS 0.57 0.63 0.68 0.73 0.64 0.65 0.64 -7.45%
P/EPS 3.37 4.38 6.01 6.81 6.55 9.46 13.52 -60.49%
EY 29.70 22.81 16.65 14.67 15.27 10.57 7.40 153.19%
DY 4.00 2.08 2.07 2.94 0.99 1.08 1.08 139.95%
P/NAPS 0.82 0.88 0.94 0.97 0.85 0.83 0.84 -1.59%

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