[HARBOUR] YoY TTM Result on 31-Dec-2018 [#2]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- -0.84%
YoY- 24.56%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 714,718 574,572 618,956 675,002 593,208 575,873 525,196 5.26%
PBT 113,075 41,070 34,706 60,525 52,349 96,409 77,835 6.41%
Tax -13,484 -10,234 -10,584 -17,229 -18,116 -26,895 -23,336 -8.72%
NP 99,591 30,836 24,122 43,296 34,233 69,514 54,499 10.56%
-
NP to SH 80,323 27,278 23,745 36,773 29,522 50,797 52,765 7.24%
-
Tax Rate 11.92% 24.92% 30.50% 28.47% 34.61% 27.90% 29.98% -
Total Cost 615,127 543,736 594,834 631,706 558,975 506,359 470,697 4.55%
-
Net Worth 514,379 438,618 412,411 396,396 360,359 336,335 295,019 9.69%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 9,968 3,987 4,004 - - - - -
Div Payout % 12.41% 14.62% 16.86% - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 514,379 438,618 412,411 396,396 360,359 336,335 295,019 9.69%
NOSH 400,400 400,400 400,400 400,400 400,400 400,400 182,110 14.01%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 13.93% 5.37% 3.90% 6.41% 5.77% 12.07% 10.38% -
ROE 15.62% 6.22% 5.76% 9.28% 8.19% 15.10% 17.89% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 179.24 144.10 154.58 168.58 148.15 143.82 288.39 -7.61%
EPS 20.14 6.84 5.93 9.18 7.37 12.69 28.97 -5.87%
DPS 2.50 1.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.10 1.03 0.99 0.90 0.84 1.62 -3.72%
Adjusted Per Share Value based on latest NOSH - 400,400
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 178.50 143.50 154.58 168.58 148.15 143.82 131.17 5.26%
EPS 20.06 6.81 5.93 9.18 7.37 12.69 13.18 7.24%
DPS 2.49 1.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 1.2847 1.0955 1.03 0.99 0.90 0.84 0.7368 9.69%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 1.24 0.825 0.60 0.70 0.80 0.82 2.94 -
P/RPS 0.69 0.57 0.39 0.42 0.54 0.57 1.02 -6.30%
P/EPS 6.16 12.06 10.12 7.62 10.85 6.46 10.15 -7.97%
EY 16.25 8.29 9.88 13.12 9.22 15.47 9.86 8.67%
DY 2.02 1.21 1.67 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.75 0.58 0.71 0.89 0.98 1.81 -10.02%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 25/02/22 25/02/21 25/02/20 25/02/19 26/02/18 21/02/17 23/02/16 -
Price 1.21 0.925 0.60 0.70 0.74 0.865 2.81 -
P/RPS 0.68 0.64 0.39 0.42 0.50 0.60 0.97 -5.74%
P/EPS 6.01 13.52 10.12 7.62 10.04 6.82 9.70 -7.66%
EY 16.65 7.40 9.88 13.12 9.96 14.67 10.31 8.30%
DY 2.07 1.08 1.67 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.84 0.58 0.71 0.82 1.03 1.73 -9.65%

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