[HARBOUR] YoY TTM Result on 30-Jun-2017 [#4]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
28-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2017 [#4]
Profit Trend
QoQ- -25.6%
YoY- -54.56%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 620,853 623,785 646,061 521,462 592,739 538,131 457,564 5.21%
PBT 34,960 39,645 59,648 45,584 107,425 77,423 51,024 -6.10%
Tax -11,258 -12,745 -17,628 -15,392 -31,641 -22,265 -14,674 -4.31%
NP 23,702 26,900 42,020 30,192 75,784 55,158 36,350 -6.87%
-
NP to SH 26,627 23,062 35,920 26,821 59,020 52,092 33,415 -3.71%
-
Tax Rate 32.20% 32.15% 29.55% 33.77% 29.45% 28.76% 28.76% -
Total Cost 597,151 596,885 604,041 491,270 516,955 482,973 421,214 5.98%
-
Net Worth 420,385 396,396 376,375 344,344 328,327 280,348 181,890 14.96%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 4,004 - - - - - - -
Div Payout % 15.04% - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 420,385 396,396 376,375 344,344 328,327 280,348 181,890 14.96%
NOSH 400,400 400,400 400,400 400,400 400,400 182,044 181,890 14.04%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 3.82% 4.31% 6.50% 5.79% 12.79% 10.25% 7.94% -
ROE 6.33% 5.82% 9.54% 7.79% 17.98% 18.58% 18.37% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 155.07 155.79 161.35 130.24 148.04 295.60 251.56 -7.74%
EPS 6.65 5.76 8.97 6.70 14.74 28.62 18.37 -15.56%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 0.99 0.94 0.86 0.82 1.54 1.00 0.81%
Adjusted Per Share Value based on latest NOSH - 400,400
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 155.06 155.79 161.35 130.24 148.04 134.40 114.28 5.21%
EPS 6.65 5.76 8.97 6.70 14.74 13.01 8.35 -3.71%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0499 0.99 0.94 0.86 0.82 0.7002 0.4543 14.96%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.52 0.66 0.71 0.70 0.92 2.66 1.87 -
P/RPS 0.34 0.42 0.44 0.54 0.62 0.90 0.74 -12.14%
P/EPS 7.82 11.46 7.91 10.45 6.24 9.30 10.18 -4.29%
EY 12.79 8.73 12.64 9.57 16.02 10.76 9.82 4.49%
DY 1.92 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.67 0.76 0.81 1.12 1.73 1.87 -19.71%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 25/08/20 27/08/19 27/08/18 28/08/17 29/08/16 24/08/15 29/08/14 -
Price 0.455 0.63 0.71 0.71 1.03 2.19 1.83 -
P/RPS 0.29 0.40 0.44 0.55 0.70 0.74 0.73 -14.24%
P/EPS 6.84 10.94 7.91 10.60 6.99 7.65 9.96 -6.06%
EY 14.62 9.14 12.64 9.43 14.31 13.07 10.04 6.45%
DY 2.20 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.64 0.76 0.83 1.26 1.42 1.83 -21.42%

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