HARBOUR | HARBOUR-LINK GROUP BHD

8 8
1.50 (-1.96%)

T-O (am): 0.000 (08:59:00)
Last updated: 17:00

Fundamental
Technical
Total Score

HARBOUR | HARBOUR-LINK GROUP BHD

iSaham Fundamental Trend

FCON: | Sharpe Ratio: | LTS:


Quarter Reports

Chart:

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 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%

Historical Dividends

Financial Ratios

EPS 24.77 sen
Trailing PE (Sector Median: 13.7) 6.1
PEG 6.1
Altman Z 1.7
Beaver 0.282
Current Ratio 3.79
Debt-Equity (DE) Ratio 0.31
FCF Yield 8.91 %
Revenue QoQ 14.79 %
Revenue YoY -13.09%
Profit QoQ 7.68 %
Profit YoY -62.66 %
Profit Margin (Sector Median: 3.5) 10.73 %
ROE (ROIC: 12.54) 12.97 %
Dividend Per Share (DPS) 6.0 sen
Dividend Yield (DY) 4.0 %

Adjusted Financial Ratios

Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports

EPS
Trailing PE (Sector Median: 13.7)
Profit QoQ
Profit YoY
Profit Margin (Sector Median: 3.5)
ROE (ROIC: 12.16)
Altman Z

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) 1.92
Consistent QR FV
The Fair Value numbers are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The figures shown here should be taken as educational purposes only

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] 17.36
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
The Fair Value calculated using this calculators are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The purpose of this tool is to help investor to quickly calculate their own expected Fair Value based on their own research

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

Summary


Market Cap: 600 M.

Number of Shares: 400 M.

Adjusted Float: 34.3%.

Stock highly correlated with

SBAGAN (79%)

BIPORT (78%)

MNRB (78%)

YLI (78%)

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

Top Shareholdings

Updated on 29-Sep-2023

Shareholder % Value (M)
Enricharvest Sdn Bhd 31.68% 190.27
United Joy Sdn Bhd 21.72% 130.45
Yong Piaw Soon 9.99% 60.0
Samarang Ucits - Samarang Asian Prosperity 7.03% 42.19
Samarang Asian Prosperity 6.7% 40.24
Wong Siong Seh 5.59% 33.57
Lee Poh Lim 2.1% 12.61
Wong Nguok Siong 1.43% 8.59
Toh Guan Seng 1.27% 7.63
Hii Kwong Wui 1.0% 6.01
DBS Bank 0.81% 4.86
Lau Chi Hung 0.67% 4.02
Lee Seng Chiong 0.55% 3.3
Ensign Peak Advisors Inc 0.49% 2.94
Liew Kim Man 0.42% 2.52
Acadian Emerging Markets Micro-Cap Equity Master Fund 0.4% 2.4
Wong Ling Poh 0.34% 2.04
Loh Chai Kiam 0.29% 1.74
Lau Sii Hin 0.25% 1.5
Mohammad Salleh Bin Bajuri 0.23% 1.38
Lim Sin Sang 0.21% 1.26
Acadian Emerging Markets Small Cap Equity Fund 0.21% 1.26
Felix Wong Khung Chui 0.2% 1.2
Wong Feai Chee 0.19% 1.14
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.