[HARBOUR] YoY Cumulative Quarter Result on 31-Dec-2019 [#2]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 133.66%
YoY- 3.39%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Cumulative Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 536,310 373,264 284,738 331,019 335,848 306,907 235,161 14.72%
PBT 110,993 59,988 32,843 26,733 31,672 30,796 24,031 29.03%
Tax -9,422 -9,170 -4,958 -5,982 -8,142 -8,542 -5,818 8.36%
NP 101,571 50,818 27,885 20,751 23,530 22,254 18,213 33.15%
-
NP to SH 85,665 40,345 21,502 20,852 20,169 19,315 16,614 31.42%
-
Tax Rate 8.49% 15.29% 15.10% 22.38% 25.71% 27.74% 24.21% -
Total Cost 434,739 322,446 256,853 310,268 312,318 284,653 216,948 12.27%
-
Net Worth 689,827 514,379 438,618 412,411 396,396 360,359 336,335 12.71%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 11,962 9,968 3,987 - - - - -
Div Payout % 13.96% 24.71% 18.54% - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 689,827 514,379 438,618 412,411 396,396 360,359 336,335 12.71%
NOSH 400,400 400,400 400,400 400,400 400,400 400,400 400,400 0.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 18.94% 13.61% 9.79% 6.27% 7.01% 7.25% 7.74% -
ROE 12.42% 7.84% 4.90% 5.06% 5.09% 5.36% 4.94% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 134.50 93.61 71.41 82.67 83.88 76.65 58.73 14.80%
EPS 21.47 10.11 5.39 5.21 5.04 4.82 4.15 31.49%
DPS 3.00 2.50 1.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.29 1.10 1.03 0.99 0.90 0.84 12.79%
Adjusted Per Share Value based on latest NOSH - 400,400
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 133.94 93.22 71.11 82.67 83.88 76.65 58.73 14.72%
EPS 21.39 10.08 5.37 5.21 5.04 4.82 4.15 31.41%
DPS 2.99 2.49 1.00 0.00 0.00 0.00 0.00 -
NAPS 1.7228 1.2847 1.0955 1.03 0.99 0.90 0.84 12.71%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 1.09 1.24 0.825 0.60 0.70 0.80 0.82 -
P/RPS 0.81 1.32 1.16 0.73 0.83 1.04 1.40 -8.71%
P/EPS 5.07 12.26 15.30 11.52 13.90 16.58 19.76 -20.27%
EY 19.71 8.16 6.54 8.68 7.20 6.03 5.06 25.42%
DY 2.75 2.02 1.21 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.96 0.75 0.58 0.71 0.89 0.98 -7.09%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 27/02/23 25/02/22 25/02/21 25/02/20 25/02/19 26/02/18 21/02/17 -
Price 1.10 1.21 0.925 0.60 0.70 0.74 0.865 -
P/RPS 0.82 1.29 1.30 0.73 0.83 0.97 1.47 -9.26%
P/EPS 5.12 11.96 17.15 11.52 13.90 15.34 20.85 -20.85%
EY 19.53 8.36 5.83 8.68 7.20 6.52 4.80 26.33%
DY 2.73 2.07 1.08 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.94 0.84 0.58 0.71 0.82 1.03 -7.62%

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