Highlights

[HARNLEN] QoQ TTM Result on 2018-06-30 [#2]

Stock [HARNLEN]: HARN LEN CORP BHD
Announcement Date 12-Sep-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     -304.94%    YoY -     -175.92%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 235,889 288,742 314,887 326,019 305,393 292,240 284,662 -11.77%
  QoQ % -18.30% -8.30% -3.41% 6.75% 4.50% 2.66% -
  Horiz. % 82.87% 101.43% 110.62% 114.53% 107.28% 102.66% 100.00%
PBT -9,168 -3,170 9,825 15,829 20,564 20,888 9,221 -
  QoQ % -189.21% -132.26% -37.93% -23.03% -1.55% 126.53% -
  Horiz. % -99.43% -34.38% 106.55% 171.66% 223.01% 226.53% 100.00%
Tax -4,504 -4,446 -6,675 -8,054 -3,822 -6,409 -8,537 -34.68%
  QoQ % -1.30% 33.39% 17.12% -110.73% 40.37% 24.93% -
  Horiz. % 52.76% 52.08% 78.19% 94.34% 44.77% 75.07% 100.00%
NP -13,672 -7,616 3,150 7,775 16,742 14,479 684 -
  QoQ % -79.52% -341.78% -59.49% -53.56% 15.63% 2,016.81% -
  Horiz. % -1,998.83% -1,113.45% 460.53% 1,136.70% 2,447.66% 2,116.81% 100.00%
NP to SH -12,588 -7,052 3,441 7,171 11,831 9,289 -3,967 115.79%
  QoQ % -78.50% -304.94% -52.02% -39.39% 27.37% 334.16% -
  Horiz. % 317.32% 177.77% -86.74% -180.77% -298.24% -234.16% 100.00%
Tax Rate - % - % 67.94 % 50.88 % 18.59 % 30.68 % 92.58 % -
  QoQ % 0.00% 0.00% 33.53% 173.70% -39.41% -66.86% -
  Horiz. % 0.00% 0.00% 73.39% 54.96% 20.08% 33.14% 100.00%
Total Cost 249,561 296,358 311,737 318,244 288,651 277,761 283,978 -8.25%
  QoQ % -15.79% -4.93% -2.04% 10.25% 3.92% -2.19% -
  Horiz. % 87.88% 104.36% 109.78% 112.07% 101.65% 97.81% 100.00%
Net Worth 289,277 289,277 299,675 295,415 311,601 300,493 300,493 -2.50%
  QoQ % -0.00% -3.47% 1.44% -5.19% 3.70% 0.00% -
  Horiz. % 96.27% 96.27% 99.73% 98.31% 103.70% 100.00% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 0 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 289,277 289,277 299,675 295,415 311,601 300,493 300,493 -2.50%
  QoQ % -0.00% -3.47% 1.44% -5.19% 3.70% 0.00% -
  Horiz. % 96.27% 96.27% 99.73% 98.31% 103.70% 100.00% 100.00%
NOSH 173,219 173,219 173,222 173,774 185,477 179,936 179,936 -2.50%
  QoQ % -0.00% -0.00% -0.32% -6.31% 3.08% 0.00% -
  Horiz. % 96.27% 96.27% 96.27% 96.58% 103.08% 100.00% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -5.80 % -2.64 % 1.00 % 2.38 % 5.48 % 4.95 % 0.24 % -
  QoQ % -119.70% -364.00% -57.98% -56.57% 10.71% 1,962.50% -
  Horiz. % -2,416.67% -1,100.00% 416.67% 991.67% 2,283.33% 2,062.50% 100.00%
ROE -4.35 % -2.44 % 1.15 % 2.43 % 3.80 % 3.09 % -1.32 % 121.29%
  QoQ % -78.28% -312.17% -52.67% -36.05% 22.98% 334.09% -
  Horiz. % 329.55% 184.85% -87.12% -184.09% -287.88% -234.09% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 136.18 166.69 181.78 187.61 164.65 162.41 158.20 -9.50%
  QoQ % -18.30% -8.30% -3.11% 13.94% 1.38% 2.66% -
  Horiz. % 86.08% 105.37% 114.91% 118.59% 104.08% 102.66% 100.00%
EPS -7.27 -4.07 1.99 4.13 6.38 5.16 -2.20 121.70%
  QoQ % -78.62% -304.52% -51.82% -35.27% 23.64% 334.55% -
  Horiz. % 330.45% 185.00% -90.45% -187.73% -290.00% -234.55% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.6700 1.6700 1.7300 1.7000 1.6800 1.6700 1.6700 -
  QoQ % 0.00% -3.47% 1.76% 1.19% 0.60% 0.00% -
  Horiz. % 100.00% 100.00% 103.59% 101.80% 100.60% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 185,477
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 127.18 155.68 169.77 175.77 164.65 157.56 153.48 -11.77%
  QoQ % -18.31% -8.30% -3.41% 6.75% 4.50% 2.66% -
  Horiz. % 82.86% 101.43% 110.61% 114.52% 107.28% 102.66% 100.00%
EPS -6.79 -3.80 1.86 3.87 6.38 5.01 -2.14 115.77%
  QoQ % -78.68% -304.30% -51.94% -39.34% 27.35% 334.11% -
  Horiz. % 317.29% 177.57% -86.92% -180.84% -298.13% -234.11% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.5596 1.5596 1.6157 1.5927 1.6800 1.6201 1.6201 -2.50%
  QoQ % 0.00% -3.47% 1.44% -5.20% 3.70% 0.00% -
  Horiz. % 96.27% 96.27% 99.73% 98.31% 103.70% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.5800 0.5200 0.6500 0.6200 0.7100 0.7900 0.8400 -
P/RPS 0.43 0.31 0.36 0.33 0.43 0.49 0.53 -13.00%
  QoQ % 38.71% -13.89% 9.09% -23.26% -12.24% -7.55% -
  Horiz. % 81.13% 58.49% 67.92% 62.26% 81.13% 92.45% 100.00%
P/EPS -7.98 -12.77 32.72 15.02 11.13 15.30 -38.10 -64.70%
  QoQ % 37.51% -139.03% 117.84% 34.95% -27.25% 140.16% -
  Horiz. % 20.94% 33.52% -85.88% -39.42% -29.21% -40.16% 100.00%
EY -12.53 -7.83 3.06 6.66 8.98 6.53 -2.62 183.59%
  QoQ % -60.03% -355.88% -54.05% -25.84% 37.52% 349.24% -
  Horiz. % 478.24% 298.85% -116.79% -254.20% -342.75% -249.24% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.35 0.31 0.38 0.36 0.42 0.47 0.50 -21.15%
  QoQ % 12.90% -18.42% 5.56% -14.29% -10.64% -6.00% -
  Horiz. % 70.00% 62.00% 76.00% 72.00% 84.00% 94.00% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 12/09/18 28/05/18 28/02/18 28/11/17 24/08/17 31/05/17 -
Price 0.4900 0.5100 0.5800 0.6000 0.6200 0.7400 0.8200 -
P/RPS 0.36 0.31 0.32 0.32 0.38 0.46 0.52 -21.72%
  QoQ % 16.13% -3.12% 0.00% -15.79% -17.39% -11.54% -
  Horiz. % 69.23% 59.62% 61.54% 61.54% 73.08% 88.46% 100.00%
P/EPS -6.74 -12.53 29.20 14.54 9.72 14.33 -37.19 -67.94%
  QoQ % 46.21% -142.91% 100.83% 49.59% -32.17% 138.53% -
  Horiz. % 18.12% 33.69% -78.52% -39.10% -26.14% -38.53% 100.00%
EY -14.83 -7.98 3.42 6.88 10.29 6.98 -2.69 211.75%
  QoQ % -85.84% -333.33% -50.29% -33.14% 47.42% 359.48% -
  Horiz. % 551.30% 296.65% -127.14% -255.76% -382.53% -259.48% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.29 0.31 0.34 0.35 0.37 0.44 0.49 -29.49%
  QoQ % -6.45% -8.82% -2.86% -5.41% -15.91% -10.20% -
  Horiz. % 59.18% 63.27% 69.39% 71.43% 75.51% 89.80% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. PANTECH(5125) OR ALL-TECHNOLOGY STOCK IN THE OIL AND GAS SUPER BOOM TIME, CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
4. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
5. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
6. The Bonuses of Airasia Windfall Profit
7. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
8. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
Partners & Brokers