[HARBOUR] YoY Annualized 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- 10.03%
YoY- 53.48%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 934,010 1,007,992 768,498 583,357 650,570 645,822 598,806 7.68%
PBT 114,650 211,917 157,793 67,613 40,529 45,782 54,946 13.02%
Tax -17,768 -19,449 -23,416 -8,066 -11,666 -11,553 -16,266 1.48%
NP 96,882 192,468 134,377 59,546 28,862 34,229 38,680 16.51%
-
NP to SH 76,845 163,674 110,866 47,318 30,830 30,721 33,896 14.60%
-
Tax Rate 15.50% 9.18% 14.84% 11.93% 28.78% 25.23% 29.60% -
Total Cost 837,128 815,524 634,121 523,810 621,708 611,593 560,126 6.91%
-
Net Worth 777,223 709,764 546,279 446,593 416,415 396,396 360,359 13.65%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 15,943 15,949 13,291 5,316 - - - -
Div Payout % 20.75% 9.74% 11.99% 11.24% - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 777,223 709,764 546,279 446,593 416,415 396,396 360,359 13.65%
NOSH 400,400 400,400 400,400 400,400 400,400 400,400 400,400 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 10.37% 19.09% 17.49% 10.21% 4.44% 5.30% 6.46% -
ROE 9.89% 23.06% 20.29% 10.60% 7.40% 7.75% 9.41% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 234.34 252.79 192.73 146.30 162.48 161.29 149.55 7.76%
EPS 19.28 41.05 27.79 11.85 7.69 7.67 8.47 14.67%
DPS 4.00 4.00 3.33 1.33 0.00 0.00 0.00 -
NAPS 1.95 1.78 1.37 1.12 1.04 0.99 0.90 13.74%
Adjusted Per Share Value based on latest NOSH - 400,400
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 233.27 251.75 191.93 145.69 162.48 161.29 149.55 7.68%
EPS 19.19 40.88 27.69 11.82 7.70 7.67 8.47 14.58%
DPS 3.98 3.98 3.32 1.33 0.00 0.00 0.00 -
NAPS 1.9411 1.7726 1.3643 1.1154 1.04 0.99 0.90 13.65%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 1.21 1.16 1.14 0.865 0.505 0.705 0.685 -
P/RPS 0.52 0.46 0.59 0.59 0.31 0.44 0.46 2.06%
P/EPS 6.28 2.83 4.10 7.29 6.56 9.19 8.09 -4.12%
EY 15.93 35.39 24.39 13.72 15.25 10.88 12.36 4.31%
DY 3.31 3.45 2.92 1.54 0.00 0.00 0.00 -
P/NAPS 0.62 0.65 0.83 0.77 0.49 0.71 0.76 -3.33%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 28/05/24 29/05/23 24/05/22 27/05/21 24/06/20 24/05/19 23/05/18 -
Price 1.63 1.20 1.20 0.925 0.52 0.71 0.695 -
P/RPS 0.70 0.47 0.62 0.63 0.32 0.44 0.46 7.24%
P/EPS 8.45 2.92 4.32 7.79 6.75 9.25 8.21 0.48%
EY 11.83 34.21 23.17 12.83 14.81 10.81 12.18 -0.48%
DY 2.45 3.33 2.78 1.44 0.00 0.00 0.00 -
P/NAPS 0.84 0.67 0.88 0.83 0.50 0.72 0.77 1.45%

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