[HARBOUR] YoY Cumulative Quarter Result on 31-Dec-2017 [#2]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 102.76%
YoY- 16.26%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 284,738 331,019 335,848 306,907 235,161 252,027 264,962 1.20%
PBT 32,843 26,733 31,672 30,796 24,031 35,047 34,635 -0.88%
Tax -4,958 -5,982 -8,142 -8,542 -5,818 -10,564 -9,493 -10.25%
NP 27,885 20,751 23,530 22,254 18,213 24,483 25,142 1.73%
-
NP to SH 21,502 20,852 20,169 19,315 16,614 24,837 24,165 -1.92%
-
Tax Rate 15.10% 22.38% 25.71% 27.74% 24.21% 30.14% 27.41% -
Total Cost 256,853 310,268 312,318 284,653 216,948 227,544 239,820 1.14%
-
Net Worth 438,618 412,411 396,396 360,359 336,335 294,768 251,112 9.73%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 3,987 - - - - - - -
Div Payout % 18.54% - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 438,618 412,411 396,396 360,359 336,335 294,768 251,112 9.73%
NOSH 400,400 400,400 400,400 400,400 400,400 181,956 181,965 14.03%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 9.79% 6.27% 7.01% 7.25% 7.74% 9.71% 9.49% -
ROE 4.90% 5.06% 5.09% 5.36% 4.94% 8.43% 9.62% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 71.41 82.67 83.88 76.65 58.73 138.51 145.61 -11.18%
EPS 5.39 5.21 5.04 4.82 4.15 13.65 13.28 -13.94%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.03 0.99 0.90 0.84 1.62 1.38 -3.70%
Adjusted Per Share Value based on latest NOSH - 400,400
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 71.11 82.67 83.88 76.65 58.73 62.94 66.17 1.20%
EPS 5.37 5.21 5.04 4.82 4.15 6.20 6.04 -1.93%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0955 1.03 0.99 0.90 0.84 0.7362 0.6272 9.73%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.825 0.60 0.70 0.80 0.82 2.94 1.58 -
P/RPS 1.16 0.73 0.83 1.04 1.40 2.12 1.09 1.04%
P/EPS 15.30 11.52 13.90 16.58 19.76 21.54 11.90 4.27%
EY 6.54 8.68 7.20 6.03 5.06 4.64 8.41 -4.10%
DY 1.21 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.58 0.71 0.89 0.98 1.81 1.14 -6.73%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 25/02/20 25/02/19 26/02/18 21/02/17 23/02/16 27/02/15 -
Price 0.925 0.60 0.70 0.74 0.865 2.81 1.55 -
P/RPS 1.30 0.73 0.83 0.97 1.47 2.03 1.06 3.45%
P/EPS 17.15 11.52 13.90 15.34 20.85 20.59 11.67 6.62%
EY 5.83 8.68 7.20 6.52 4.80 4.86 8.57 -6.21%
DY 1.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.58 0.71 0.82 1.03 1.73 1.12 -4.67%

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