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) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 28 Nov 25 | Q1 Sep 2025 | 1 | 30 Jun 2026 | 238.21 | 36.20 | 26.33 | 11.1% | 0.00 | 6.61 | 18.1% | 4.1% | 26.0% | 7.2% | ||||||||
| 27 Aug 25 | Q4 Jun 2025 | 4 | 30 Jun 2025 | 290.69 | 47.69 | 35.58 | 12.2% | 3.00 | 8.93 | 19.4% | 1.4% | 31.6% | 30.0% | ||||||||
| 28 May 25 | Q3 Mar 2025 | 3 | 30 Jun 2025 | 243.45 | 34.66 | 27.03 | 11.1% | 0.00 | 6.78 | 13.4% | 5.6% | 6.9% | 12.0% | ||||||||
| 25 Feb 25 | Q2 Dec 2024 | 2 | 30 Jun 2025 | 281.16 | 42.29 | 29.03 | 10.3% | 3.00 | 7.28 | 13.2% | 18.8% | 18.2% | 67.2% | ||||||||
| 27 Nov 24 | Q1 Sep 2024 | 1 | 30 Jun 2025 | 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 2024 | 4 | 30 Jun 2024 | 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 2024 | 3 | 30 Jun 2024 | 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 2023 | 2 | 30 Jun 2024 | 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 2023 | 1 | 30 Jun 2024 | 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 2023 | 4 | 30 Jun 2023 | 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 2023 | 3 | 30 Jun 2023 | 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 2022 | 2 | 30 Jun 2023 | 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 2022 | 1 | 30 Jun 2023 | 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 2022 | 4 | 30 Jun 2022 | 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 2022 | 3 | 30 Jun 2022 | 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 2021 | 2 | 30 Jun 2022 | 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 2021 | 1 | 30 Jun 2022 | 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 2021 | 4 | 30 Jun 2021 | 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 2021 | 3 | 30 Jun 2021 | 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 2020 | 2 | 30 Jun 2021 | 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 2020 | 1 | 30 Jun 2021 | 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 2020 | 4 | 30 Jun 2020 | 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 2020 | 3 | 30 Jun 2020 | 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 2019 | 2 | 30 Jun 2020 | 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 2019 | 1 | 30 Jun 2020 | 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 2019 | 4 | 30 Jun 2019 | 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 2019 | 3 | 30 Jun 2019 | 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 2018 | 2 | 30 Jun 2019 | 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 2018 | 1 | 30 Jun 2019 | 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 2018 | 4 | 30 Jun 2018 | 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 2018 | 3 | 30 Jun 2018 | 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 2017 | 2 | 30 Jun 2018 | 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 2017 | 1 | 30 Jun 2018 | 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 2017 | 4 | 30 Jun 2017 | 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 2017 | 3 | 30 Jun 2017 | 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 2016 | 2 | 30 Jun 2017 | 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 2016 | 1 | 30 Jun 2017 | 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 2016 | 4 | 30 Jun 2016 | 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 2016 | 3 | 30 Jun 2016 | 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 2015 | 2 | 30 Jun 2016 | 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 2015 | 1 | 30 Jun 2016 | 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 2015 | 4 | 30 Jun 2015 | 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 2015 | 3 | 30 Jun 2015 | 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% |
| EPS | 29.46 sen |
| Trailing PE (Sector Median: 12.6) | 5.0 |
| PEG | 5.0 |
| Altman Z | 2.4 |
| Beaver | 0.199 |
| Current Ratio | 3.81 |
| Debt-Equity (DE) Ratio | 0.3 |
| FCF Yield | 2.69 % |
| Revenue QoQ | -18.06 % |
| Revenue YoY | -4.06% |
| Profit QoQ | -25.99 % |
| Profit YoY | 7.2 % |
| Profit Margin (Sector Median: 2.8) | 11.2 % |
| ROE (ROIC: 12.09) | 12.77 % |
| Dividend Per Share (DPS) | 6.0 sen |
| Dividend Yield (DY) | 4.05 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 12.6) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 2.8) | |
| ROE (ROIC: 11.88) | |
| Altman Z |
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 2.32 | Consistent QR FV |
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | 20.92 |
| 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 |
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
Market Cap: 592 M.
Market Cap Class: Middlers
Number of Shares: 400 M.
Adjusted Float: 34.3%.
Stock highly correlated with
TRANSPORTATION & LOGISTICS (92%)
KLUANG (90%)
SSB8 (90%)
VSTECS (90%)
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
No warrants listed
Updated on 29-Sep-2023
| Shareholder | % | Value (M) |
|---|---|---|
| Enricharvest Sdn Bhd | 31.68% | 187.73 |
| United Joy Sdn Bhd | 21.72% | 128.71 |
| Yong Piaw Soon | 9.99% | 59.2 |
| Samarang Asian Prosperity | 6.7% | 39.7 |
| Samarang Ucits - Samarang Asian Prosperity | 6.4% | 37.92 |
| Wong Siong Seh | 5.59% | 33.13 |
| Lee Poh Lim | 2.1% | 12.44 |
| Wong Nguok Siong | 1.43% | 8.47 |
| Toh Guan Seng | 1.27% | 7.53 |
| Hii Kwong Wui | 1.0% | 5.93 |
| DBS Bank | 0.81% | 4.8 |
| Lau Chi Hung | 0.67% | 3.97 |
| Lee Seng Chiong | 0.55% | 3.26 |
| Ensign Peak Advisors Inc | 0.49% | 2.9 |
| Liew Kim Man | 0.42% | 2.49 |
| Acadian Emerging Markets Micro-Cap Equity Master Fund | 0.4% | 2.37 |
| Wong Ling Poh | 0.34% | 2.01 |
| Loh Chai Kiam | 0.29% | 1.72 |
| Lau Sii Hin | 0.25% | 1.48 |
| Mohammad Salleh Bin Bajuri | 0.23% | 1.36 |
| Lim Sin Sang | 0.21% | 1.24 |
| Acadian Emerging Markets Small Cap Equity Fund | 0.21% | 1.24 |
| Felix Wong Khung Chui | 0.2% | 1.19 |
| Wong Feai Chee | 0.19% | 1.13 |