[HARBOUR] YoY Quarter Result on 30-Jun-2020 [#4]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
25-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Jun-2020 [#4]
Profit Trend
QoQ- 54.23%
YoY- 15827.27%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 261,480 294,824 188,674 132,925 139,418 196,956 135,619 11.55%
PBT 38,907 79,222 35,221 4,561 5,309 18,437 18,447 13.23%
Tax -4,809 -2,781 -3,221 -2,508 -4,080 -5,427 -7,252 -6.61%
NP 34,098 76,441 32,000 2,053 1,229 13,010 11,195 20.38%
-
NP to SH 28,588 64,885 25,992 3,504 22 10,498 9,664 19.80%
-
Tax Rate 12.36% 3.51% 9.15% 54.99% 76.85% 29.44% 39.31% -
Total Cost 227,382 218,383 156,674 130,872 138,189 183,946 124,424 10.56%
-
Net Worth 741,351 610,078 474,505 420,385 396,396 376,375 344,344 13.62%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 11,957 9,968 - - - - - -
Div Payout % 41.83% 15.36% - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 741,351 610,078 474,505 420,385 396,396 376,375 344,344 13.62%
NOSH 400,400 400,400 400,400 400,400 400,400 400,400 400,400 0.00%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 13.04% 25.93% 16.96% 1.54% 0.88% 6.61% 8.25% -
ROE 3.86% 10.64% 5.48% 0.83% 0.01% 2.79% 2.81% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 65.60 73.94 47.32 33.20 34.82 49.19 33.87 11.64%
EPS 7.17 16.26 6.52 0.88 0.01 2.62 2.41 19.91%
DPS 3.00 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.86 1.53 1.19 1.05 0.99 0.94 0.86 13.71%
Adjusted Per Share Value based on latest NOSH - 400,400
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 65.57 73.94 47.32 33.34 34.96 49.39 34.01 11.55%
EPS 7.17 16.27 6.52 0.88 0.01 2.63 2.42 19.83%
DPS 3.00 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8592 1.53 1.19 1.0543 0.9941 0.9439 0.8636 13.62%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 1.16 1.16 1.05 0.52 0.66 0.71 0.70 -
P/RPS 1.77 1.57 2.22 1.57 1.90 1.44 2.07 -2.57%
P/EPS 16.17 7.13 16.11 59.42 12,012.00 27.08 29.00 -9.27%
EY 6.18 14.03 6.21 1.68 0.01 3.69 3.45 10.19%
DY 2.59 2.16 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.76 0.88 0.50 0.67 0.76 0.81 -4.35%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/08/23 30/08/22 28/09/21 25/08/20 27/08/19 27/08/18 28/08/17 -
Price 1.22 1.25 1.01 0.455 0.63 0.71 0.71 -
P/RPS 1.86 1.69 2.13 1.37 1.81 1.44 2.10 -2.00%
P/EPS 17.01 7.68 15.49 51.99 11,466.00 27.08 29.42 -8.72%
EY 5.88 13.02 6.45 1.92 0.01 3.69 3.40 9.55%
DY 2.46 2.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.82 0.85 0.43 0.64 0.76 0.83 -3.74%

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