HARBOUR | HARBOUR-LINK GROUP BHD [NS]
1.42 (-0.7%)
T-O (am): 0.000 (08:59:00)
Last updated: 17:00
HARBOUR [NS] Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
HARBOUR [NS] Quarter Reports
Customize
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 27 Nov 24 | Q1 Sep 24 | 1 | 30 Jun 25 | 248.27 | 34.42 | 24.56 | 9.9% | 0.00 | 6.16 | 13.4% | 20.5% | 10.3% | 52.3% | ||||||||
| 28 Aug 24 | Q4 Jun 24 | 4 | 30 Jun 24 | 286.56 | 37.98 | 27.37 | 9.6% | 3.00 | 6.87 | 11.2% | 9.6% | 13.4% | 4.2% | ||||||||
| 28 May 24 | Q3 Mar 24 | 3 | 30 Jun 24 | 257.81 | 35.15 | 24.14 | 9.4% | 0.00 | 6.06 | 9.0% | 17.4% | 39.0% | 34.9% | ||||||||
| 27 Feb 24 | Q2 Dec 23 | 2 | 30 Jun 24 | 236.59 | 25.30 | 17.36 | 7.3% | 3.00 | 4.36 | 14.8% | 13.1% | 7.7% | 62.7% | ||||||||
| 28 Nov 23 | Q1 Sep 23 | 1 | 30 Jun 24 | 206.10 | 25.54 | 16.13 | 7.8% | 0.00 | 4.05 | 21.2% | 22.0% | 43.6% | 58.8% | ||||||||
| 29 Aug 23 | Q4 Jun 23 | 4 | 30 Jun 23 | 261.48 | 38.91 | 28.59 | 10.9% | 3.00 | 7.17 | 19.0% | 11.3% | 22.9% | 55.9% | ||||||||
| 29 May 23 | Q3 Mar 23 | 3 | 30 Jun 23 | 219.68 | 47.95 | 37.09 | 16.9% | 0.00 | 9.30 | 19.3% | 8.2% | 20.2% | 13.3% | ||||||||
| 27 Feb 23 | Q2 Dec 22 | 2 | 30 Jun 23 | 272.21 | 56.41 | 46.51 | 17.1% | 3.00 | 11.65 | 3.1% | 26.9% | 18.8% | 103.5% | ||||||||
| 29 Nov 22 | Q1 Sep 22 | 1 | 30 Jun 23 | 264.10 | 54.58 | 39.16 | 14.8% | 0.00 | 9.81 | 10.4% | 66.3% | 39.6% | 123.8% | ||||||||
| 30 Aug 22 | Q4 Jun 22 | 4 | 30 Jun 22 | 294.82 | 79.22 | 64.89 | 22.0% | 2.50 | 16.26 | 45.1% | 56.3% | 51.6% | 149.6% | ||||||||
| 24 May 22 | Q3 Mar 22 | 3 | 30 Jun 22 | 203.11 | 58.36 | 42.80 | 21.1% | 0.00 | 10.73 | 5.3% | 32.9% | 87.3% | 206.1% | ||||||||
| 25 Feb 22 | Q2 Dec 21 | 2 | 30 Jun 22 | 214.48 | 36.53 | 22.85 | 10.7% | 0.00 | 5.73 | 35.1% | 42.1% | 30.6% | 87.9% | ||||||||
| 26 Nov 21 | Q1 Sep 21 | 1 | 30 Jun 22 | 158.78 | 23.45 | 17.49 | 11.0% | 2.50 | 4.39 | 15.8% | 18.7% | 32.7% | 87.3% | ||||||||
| 28 Sep 21 | Q4 Jun 21 | 4 | 30 Jun 21 | 188.67 | 35.22 | 25.99 | 13.8% | 0.00 | 6.52 | 23.5% | 41.9% | 85.8% | 641.8% | ||||||||
| 27 May 21 | Q3 Mar 21 | 3 | 30 Jun 21 | 152.78 | 17.87 | 13.99 | 9.2% | 0.00 | 3.50 | 1.2% | 2.6% | 15.0% | 515.6% | ||||||||
| 25 Feb 21 | Q2 Dec 20 | 2 | 30 Jun 21 | 150.93 | 18.22 | 12.16 | 8.1% | 1.00 | 3.05 | 12.8% | 8.3% | 30.2% | 2.0% | ||||||||
| 24 Nov 20 | Q1 Sep 20 | 1 | 30 Jun 21 | 133.80 | 14.62 | 9.34 | 7.0% | 0.00 | 2.34 | 0.7% | 19.6% | 166.6% | 4.7% | ||||||||
| 25 Aug 20 | Q4 Jun 20 | 4 | 30 Jun 20 | 132.93 | 4.56 | 3.50 | 2.6% | 0.00 | 0.88 | 15.3% | 4.7% | 54.2% | 15827.3% | ||||||||
| 24 Jun 20 | Q3 Mar 20 | 3 | 30 Jun 20 | 156.91 | 3.67 | 2.27 | 1.4% | 0.00 | 0.57 | 4.7% | 5.7% | 81.0% | 20.9% | ||||||||
| 25 Feb 20 | Q2 Dec 19 | 2 | 30 Jun 20 | 164.59 | 14.46 | 11.93 | 7.2% | 0.00 | 2.98 | 1.1% | 7.0% | 33.6% | 25.8% | ||||||||
| 26 Nov 19 | Q1 Sep 19 | 1 | 30 Jun 20 | 166.43 | 12.27 | 8.92 | 5.4% | 1.00 | 2.23 | 19.4% | 4.8% | 40463.6% | 16.5% | ||||||||
| 27 Aug 19 | Q4 Jun 19 | 4 | 30 Jun 19 | 139.42 | 5.31 | 0.02 | 0.0% | 0.00 | 0.01 | 6.1% | 29.2% | 99.2% | 99.8% | ||||||||
| 24 May 19 | Q3 Mar 19 | 3 | 30 Jun 19 | 148.52 | 2.66 | 2.87 | 1.9% | 0.00 | 0.72 | 16.1% | 4.5% | 69.7% | 53.0% | ||||||||
| 25 Feb 19 | Q2 Dec 18 | 2 | 30 Jun 19 | 176.97 | 17.26 | 9.48 | 5.4% | 0.00 | 2.37 | 11.4% | 8.9% | 11.3% | 3.2% | ||||||||
| 23 Nov 18 | Q1 Sep 18 | 1 | 30 Jun 19 | 158.88 | 14.41 | 10.69 | 6.7% | 0.00 | 2.67 | 19.3% | 10.0% | 1.8% | 12.2% | ||||||||
| 27 Aug 18 | Q4 Jun 18 | 4 | 30 Jun 18 | 196.96 | 18.44 | 10.50 | 5.3% | 0.00 | 2.62 | 38.5% | 45.2% | 71.9% | 8.6% | ||||||||
| 23 May 18 | Q3 Mar 18 | 3 | 30 Jun 18 | 142.20 | 10.41 | 6.11 | 4.3% | 0.00 | 1.53 | 12.5% | 5.6% | 37.6% | 1024.7% | ||||||||
| 26 Feb 18 | Q2 Dec 17 | 2 | 30 Jun 18 | 162.49 | 15.32 | 9.79 | 6.0% | 0.00 | 2.44 | 12.5% | 31.9% | 2.8% | 25.5% | ||||||||
| 21 Nov 17 | Q1 Sep 17 | 1 | 30 Jun 18 | 144.42 | 15.47 | 9.53 | 6.6% | 0.00 | 2.38 | 6.5% | 29.0% | 1.4% | 8.1% | ||||||||
| 28 Aug 17 | Q4 Jun 17 | 4 | 30 Jun 17 | 135.62 | 18.45 | 9.66 | 7.1% | 0.00 | 2.41 | 10.0% | 14.8% | 1679.7% | 48.9% | ||||||||
| 24 May 17 | Q3 Mar 17 | 3 | 30 Jun 17 | 150.68 | 3.11 | 0.54 | 0.4% | 0.00 | 0.14 | 22.3% | 17.0% | 93.0% | 96.5% | ||||||||
| 21 Feb 17 | Q2 Dec 16 | 2 | 30 Jun 17 | 123.23 | 11.31 | 7.80 | 6.3% | 0.00 | 1.95 | 10.1% | 9.9% | 11.5% | 46.2% | ||||||||
| 22 Nov 16 | Q1 Sep 16 | 1 | 30 Jun 17 | 111.93 | 12.72 | 8.81 | 7.9% | 0.00 | 2.20 | 29.7% | 2.9% | 53.4% | 14.8% | ||||||||
| 29 Aug 16 | Q4 Jun 16 | 4 | 30 Jun 16 | 159.11 | 29.74 | 18.89 | 11.9% | 0.00 | 4.72 | 12.4% | 8.2% | 23.6% | 21.2% | ||||||||
| 24 May 16 | Q3 Mar 16 | 3 | 30 Jun 16 | 181.60 | 42.64 | 15.29 | 8.4% | 0.00 | 3.82 | 32.7% | 44.0% | 5.5% | 23.8% | ||||||||
| 23 Feb 16 | Q2 Dec 15 | 2 | 30 Jun 16 | 136.82 | 20.70 | 14.50 | 10.6% | 0.00 | 7.96 | 18.8% | 6.6% | 40.2% | 12.1% | ||||||||
| 24 Nov 15 | Q1 Sep 15 | 1 | 30 Jun 16 | 115.21 | 14.35 | 10.34 | 9.0% | 0.00 | 5.68 | 21.6% | 15.7% | 33.6% | 8.0% | ||||||||
| 24 Aug 15 | Q4 Jun 15 | 4 | 30 Jun 15 | 147.02 | 24.27 | 15.58 | 10.6% | 0.00 | 8.56 | 16.5% | 42.5% | 26.2% | 30.6% | ||||||||
| 26 May 15 | Q3 Mar 15 | 3 | 30 Jun 15 | 126.15 | 18.52 | 12.35 | 9.8% | 0.00 | 6.78 | 1.7% | 9.6% | 4.5% | 125.1% | ||||||||
| 27 Feb 15 | 31/12/14 | 2 | 30/06/15 | 128.35 | 17.55 | 12.93 | 10.1% | 0.00 | 7.10 | 6.0% | 19.1% | 15.1% | 99.2% |
HARBOUR [NS] Historical Dividends
HARBOUR [NS] Financial Ratios
| EPS | 23.34 sen |
| Trailing PE (Sector Median: 12.5) | 6.1 |
| PEG | 0.15 |
| Altman Z | 1.7 |
| Beaver | 0.377 |
| Current Ratio | 4.02 |
| Debt-Equity (DE) Ratio | 0.29 |
| FCF Yield | 9.76 % |
| Revenue QoQ | -13.36 % |
| Revenue YoY | 20.46% |
| Profit QoQ | -10.26 % |
| Profit YoY | 52.31 % |
| Profit Margin (Sector Median: 3.5) | 9.08 % |
| ROE (ROIC: 10.74) | 11.1 % |
| Dividend Per Share (DPS) | 6.0 sen |
| Dividend Yield (DY) | 4.23 % |
HARBOUR [NS] Adjusted Financial Ratios
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 12.5) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 3.5) | |
| ROE (ROIC: 10.74) | |
| Altman Z |
HARBOUR [NS] Fair Value
Weighted Average Fair Value:
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 2.08 | Consistent QR FV |
Advanced Calculators
Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | 24.56 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 35.53 |
| Expected Revenue (M) | 519.51 |
| Expected Growth (%) | 7.0 |
HARBOUR [NS] Directors Share Purchases (Beta)
DATU IR. HAJI MOHIDDEN BIN HAJI ISHAK added 5000.0 units announced on 20 Jan 2023 at ~RM1.05
DATU IR. HAJI MOHIDDEN BIN HAJI ISHAK added 5000.0 units announced on 15 Jul 2022 at ~RM0.96
DATU IR. HAJI MOHIDDEN BIN HAJI ISHAK reduced 3000.0 units announced on 29 Sep 2021 at ~RM1.08
DATU IR. HAJI MOHIDDEN BIN HAJI ISHAK reduced 7000.0 units announced on 14 Jun 2021 at ~RM1.0
DATU IR. HAJI MOHIDDEN BIN HAJI ISHAK added 10000.0 units announced on 24 Mar 2021 at ~RM0.85
DATO YONG PIAW SOON added 300000.0 units announced on 09 Oct 2020 at ~RM0.445
DATO YONG PIAW SOON added 106000.0 units announced on 28 Sep 2020 at ~RM0.455
DATO YONG PIAW SOON added 132300.0 units announced on 14 Sep 2020 at ~RM0.46
DATO YONG PIAW SOON added 42000.0 units announced on 11 Sep 2020 at ~RM0.46
DATO YONG PIAW SOON added 17900.0 units announced on 04 Sep 2020 at ~RM0.465
HARBOUR [NS] Summary
Market Cap: 568 M.
Market Cap Class: Middlers
Number of Shares: 400 M.
Adjusted Float: 34.3%.
Stock highly correlated with
KLUANG (94%)
SSB8 (93%)
TRANSPORTATION & LOGISTICS (93%)
VSTECS (93%)
Harbour-Link Group Berhad, an investment holding company, provides logistics; shipping, forwarding, and transportation; marine, engineering and construction, driver training, and road safety consultancy services. Its logistics services include land transport and distribution, freight forwarding, warehousing, heavy haulage, heavy lifting, installations, equipment leasing, and packing and removal services. The company's shipping and marine services primarily comprise shipping agencies chartering and ship management, bunkering/material supplies, full liner services, container/conventional cargo handling, marine support and supplies, coastal shipping services, and stevedoring. It also provides engineering, procurement, construction, and commissioning services for various projects, including liquefied petroleum gas, liquid natural gas, chemical, effluent, and water treatment plants; plant revamps and upgrades, flow lines and metering stations; gas treatment and compression facilities; onshore pipelines; pump and compressor stations; oil-gas and cryogenic facilities; depot and tank farms; and civil, building, infrastructure, engineering Works. In addition, the company undertakes civil and infrastructure works, such as road works, drainage systems, slope and shore protection, pipelines and piping works, piling and foundation, structural works, and earth works; and provides design, fabrication, construction, installation, and commissioning services regarding plant and factories, power stations and sub-stations, extensions, modifications, repairs, roofings, blasting, and paintings. Further, Harbour-Link Group is engaged in the rental of property; and sale of pellets. It has operations primarily in Malaysia and Vietnam. The company was founded in 1975 and is based in Bintulu, Malaysia.
Sectors: Trading & Services, Logistics, Transportation & Logistics, Transportation & Logistics Services
Code: 2062
Website: http://www.harbour.com.my/
Related Links: Bursa | Annual Report | Announcement
Warrant Info:
No warrants listed
HARBOUR [NS] Top Shareholdings
Updated on 29-Sep-2023
| Shareholder | % | Value (M) |
|---|---|---|
| Enricharvest Sdn Bhd | 31.68% | 180.12 |
| United Joy Sdn Bhd | 21.72% | 123.49 |
| Yong Piaw Soon | 9.99% | 56.8 |
| Samarang Ucits - Samarang Asian Prosperity | 7.03% | 39.94 |
| Samarang Asian Prosperity | 6.7% | 38.09 |
| Wong Siong Seh | 5.59% | 31.78 |
| Lee Poh Lim | 2.1% | 11.94 |
| Wong Nguok Siong | 1.43% | 8.13 |
| Toh Guan Seng | 1.27% | 7.22 |
| Hii Kwong Wui | 1.0% | 5.69 |
| DBS Bank | 0.81% | 4.61 |
| Lau Chi Hung | 0.67% | 3.81 |
| Lee Seng Chiong | 0.55% | 3.13 |
| Ensign Peak Advisors Inc | 0.49% | 2.79 |
| Liew Kim Man | 0.42% | 2.39 |
| Acadian Emerging Markets Micro-Cap Equity Master Fund | 0.4% | 2.27 |
| Wong Ling Poh | 0.34% | 1.93 |
| Loh Chai Kiam | 0.29% | 1.65 |
| Lau Sii Hin | 0.25% | 1.42 |
| Mohammad Salleh Bin Bajuri | 0.23% | 1.31 |
| Lim Sin Sang | 0.21% | 1.19 |
| Acadian Emerging Markets Small Cap Equity Fund | 0.21% | 1.19 |
| Felix Wong Khung Chui | 0.2% | 1.14 |
| Wong Feai Chee | 0.19% | 1.08 |