[HARBOUR] YoY Quarter Result on 30-Jun-2018 [#4]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
27-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Jun-2018 [#4]
Profit Trend
QoQ- 71.9%
YoY- 8.63%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 188,674 132,925 139,418 196,956 135,619 159,113 147,017 4.24%
PBT 35,221 4,561 5,309 18,437 18,447 29,738 24,272 6.39%
Tax -3,221 -2,508 -4,080 -5,427 -7,252 -7,346 -7,023 -12.17%
NP 32,000 2,053 1,229 13,010 11,195 22,392 17,249 10.83%
-
NP to SH 25,992 3,504 22 10,498 9,664 18,895 15,583 8.89%
-
Tax Rate 9.15% 54.99% 76.85% 29.44% 39.31% 24.70% 28.93% -
Total Cost 156,674 130,872 138,189 183,946 124,424 136,721 129,768 3.18%
-
Net Worth 474,505 420,385 396,396 376,375 344,344 328,327 280,348 9.15%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 474,505 420,385 396,396 376,375 344,344 328,327 280,348 9.15%
NOSH 400,400 400,400 400,400 400,400 400,400 400,400 182,044 14.02%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 16.96% 1.54% 0.88% 6.61% 8.25% 14.07% 11.73% -
ROE 5.48% 0.83% 0.01% 2.79% 2.81% 5.75% 5.56% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 47.32 33.20 34.82 49.19 33.87 39.74 80.76 -8.51%
EPS 6.52 0.88 0.01 2.62 2.41 4.72 8.56 -4.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.05 0.99 0.94 0.86 0.82 1.54 -4.20%
Adjusted Per Share Value based on latest NOSH - 400,400
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 47.12 33.20 34.82 49.19 33.87 39.74 36.72 4.23%
EPS 6.49 0.88 0.01 2.62 2.41 4.72 3.89 8.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1851 1.0499 0.99 0.94 0.86 0.82 0.7002 9.15%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 1.05 0.52 0.66 0.71 0.70 0.92 2.66 -
P/RPS 2.22 1.57 1.90 1.44 2.07 2.32 3.29 -6.34%
P/EPS 16.11 59.42 12,012.00 27.08 29.00 19.50 31.07 -10.35%
EY 6.21 1.68 0.01 3.69 3.45 5.13 3.22 11.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.50 0.67 0.76 0.81 1.12 1.73 -10.64%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 28/09/21 25/08/20 27/08/19 27/08/18 28/08/17 29/08/16 24/08/15 -
Price 1.01 0.455 0.63 0.71 0.71 1.03 2.19 -
P/RPS 2.13 1.37 1.81 1.44 2.10 2.59 2.71 -3.93%
P/EPS 15.49 51.99 11,466.00 27.08 29.42 21.83 25.58 -8.01%
EY 6.45 1.92 0.01 3.69 3.40 4.58 3.91 8.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.43 0.64 0.76 0.83 1.26 1.42 -8.19%

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