Highlights

[HARNLEN] YoY Quarter Result on 2017-06-30 [#2]

Stock [HARNLEN]: HARN LEN CORP BHD
Announcement Date 24-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     104.52%    YoY -     102.96%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 35,362 61,507 53,929 53,177 72,151 42,529 44,224 -3.66%
  YoY % -42.51% 14.05% 1.41% -26.30% 69.65% -3.83% -
  Horiz. % 79.96% 139.08% 121.95% 120.24% 163.15% 96.17% 100.00%
PBT -11,331 1,664 -7,492 -3,673 -2,957 -5,516 -2,709 26.92%
  YoY % -780.95% 122.21% -103.97% -24.21% 46.39% -103.62% -
  Horiz. % 418.27% -61.42% 276.56% 135.59% 109.15% 203.62% 100.00%
Tax 627 -1,602 485 -1,047 3,979 536 -1,183 -
  YoY % 139.14% -430.31% 146.32% -126.31% 642.35% 145.31% -
  Horiz. % -53.00% 135.42% -41.00% 88.50% -336.35% -45.31% 100.00%
NP -10,704 62 -7,007 -4,720 1,022 -4,980 -3,892 18.36%
  YoY % -17,364.52% 100.88% -48.45% -561.84% 120.52% -27.95% -
  Horiz. % 275.03% -1.59% 180.04% 121.27% -26.26% 127.95% 100.00%
NP to SH -10,303 190 -6,426 -4,104 1,267 -4,568 -2,186 29.47%
  YoY % -5,522.63% 102.96% -56.58% -423.91% 127.74% -108.97% -
  Horiz. % 471.32% -8.69% 293.96% 187.74% -57.96% 208.97% 100.00%
Tax Rate - % 96.27 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Total Cost 46,066 61,445 60,936 57,897 71,129 47,509 48,116 -0.72%
  YoY % -25.03% 0.84% 5.25% -18.60% 49.72% -1.26% -
  Horiz. % 95.74% 127.70% 126.64% 120.33% 147.83% 98.74% 100.00%
Net Worth 289,277 300,493 297,000 328,691 354,014 245,112 248,240 2.58%
  YoY % -3.73% 1.18% -9.64% -7.15% 44.43% -1.26% -
  Horiz. % 116.53% 121.05% 119.64% 132.41% 142.61% 98.74% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 289,277 300,493 297,000 328,691 354,014 245,112 248,240 2.58%
  YoY % -3.73% 1.18% -9.64% -7.15% 44.43% -1.26% -
  Horiz. % 116.53% 121.05% 119.64% 132.41% 142.61% 98.74% 100.00%
NOSH 173,219 179,936 180,000 185,701 186,323 185,691 185,254 -1.11%
  YoY % -3.73% -0.04% -3.07% -0.33% 0.34% 0.24% -
  Horiz. % 93.50% 97.13% 97.16% 100.24% 100.58% 100.24% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -30.27 % 0.10 % -12.99 % -8.88 % 1.42 % -11.71 % -8.80 % 22.85%
  YoY % -30,370.00% 100.77% -46.28% -725.35% 112.13% -33.07% -
  Horiz. % 343.98% -1.14% 147.61% 100.91% -16.14% 133.07% 100.00%
ROE -3.56 % 0.06 % -2.16 % -1.25 % 0.36 % -1.86 % -0.88 % 26.22%
  YoY % -6,033.33% 102.78% -72.80% -447.22% 119.35% -111.36% -
  Horiz. % 404.55% -6.82% 245.45% 142.05% -40.91% 211.36% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 20.41 34.18 29.96 28.64 38.72 22.90 23.87 -2.58%
  YoY % -40.29% 14.09% 4.61% -26.03% 69.08% -4.06% -
  Horiz. % 85.50% 143.19% 125.51% 119.98% 162.21% 95.94% 100.00%
EPS -5.95 0.11 -3.57 -2.21 0.68 -2.46 -1.18 30.93%
  YoY % -5,509.09% 103.08% -61.54% -425.00% 127.64% -108.47% -
  Horiz. % 504.24% -9.32% 302.54% 187.29% -57.63% 208.47% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.6700 1.6700 1.6500 1.7700 1.9000 1.3200 1.3400 3.74%
  YoY % 0.00% 1.21% -6.78% -6.84% 43.94% -1.49% -
  Horiz. % 124.63% 124.63% 123.13% 132.09% 141.79% 98.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 185,477
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 19.07 33.16 29.08 28.67 38.90 22.93 23.84 -3.65%
  YoY % -42.49% 14.03% 1.43% -26.30% 69.65% -3.82% -
  Horiz. % 79.99% 139.09% 121.98% 120.26% 163.17% 96.18% 100.00%
EPS -5.55 0.10 -3.46 -2.21 0.68 -2.46 -1.18 29.42%
  YoY % -5,650.00% 102.89% -56.56% -425.00% 127.64% -108.47% -
  Horiz. % 470.34% -8.47% 293.22% 187.29% -57.63% 208.47% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.5596 1.6201 1.6013 1.7721 1.9087 1.3215 1.3384 2.58%
  YoY % -3.73% 1.17% -9.64% -7.16% 44.43% -1.26% -
  Horiz. % 116.53% 121.05% 119.64% 132.40% 142.61% 98.74% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.5200 0.7900 0.8600 0.9800 1.2000 0.7550 0.9000 -
P/RPS 2.55 2.31 2.87 3.42 3.10 3.30 3.77 -6.31%
  YoY % 10.39% -19.51% -16.08% 10.32% -6.06% -12.47% -
  Horiz. % 67.64% 61.27% 76.13% 90.72% 82.23% 87.53% 100.00%
P/EPS -8.74 748.16 -24.09 -44.34 176.47 -30.69 -76.27 -30.29%
  YoY % -101.17% 3,205.69% 45.67% -125.13% 675.01% 59.76% -
  Horiz. % 11.46% -980.94% 31.59% 58.14% -231.38% 40.24% 100.00%
EY -11.44 0.13 -4.15 -2.26 0.57 -3.26 -1.31 43.48%
  YoY % -8,900.00% 103.13% -83.63% -496.49% 117.48% -148.85% -
  Horiz. % 873.28% -9.92% 316.79% 172.52% -43.51% 248.85% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.31 0.47 0.52 0.55 0.63 0.57 0.67 -12.05%
  YoY % -34.04% -9.62% -5.45% -12.70% 10.53% -14.93% -
  Horiz. % 46.27% 70.15% 77.61% 82.09% 94.03% 85.07% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 12/09/18 24/08/17 25/08/16 26/08/15 27/08/14 27/08/13 28/08/12 -
Price 0.5100 0.7400 0.8100 0.8600 1.1700 0.7100 0.8300 -
P/RPS 2.50 2.16 2.70 3.00 3.02 3.10 3.48 -5.36%
  YoY % 15.74% -20.00% -10.00% -0.66% -2.58% -10.92% -
  Horiz. % 71.84% 62.07% 77.59% 86.21% 86.78% 89.08% 100.00%
P/EPS -8.57 700.80 -22.69 -38.91 172.06 -28.86 -70.34 -29.58%
  YoY % -101.22% 3,188.59% 41.69% -122.61% 696.19% 58.97% -
  Horiz. % 12.18% -996.30% 32.26% 55.32% -244.61% 41.03% 100.00%
EY -11.66 0.14 -4.41 -2.57 0.58 -3.46 -1.42 42.01%
  YoY % -8,428.57% 103.17% -71.60% -543.10% 116.76% -143.66% -
  Horiz. % 821.13% -9.86% 310.56% 180.99% -40.85% 243.66% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.31 0.44 0.49 0.49 0.62 0.54 0.62 -10.91%
  YoY % -29.55% -10.20% 0.00% -20.97% 14.81% -12.90% -
  Horiz. % 50.00% 70.97% 79.03% 79.03% 100.00% 87.10% 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.
 


 

291  383  448  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWORTH 0.055+0.005 
 ARMADA 0.175-0.005 
 VC 0.085-0.01 
 HUBLINE 0.040.00 
 HSI-H4O 0.335+0.07 
 SANICHI 0.080.00 
 TIGER 0.08-0.005 
 DBE 0.030.00 
 PERMAJU 0.355-0.03 
 MYEG 0.91-0.015 
Partners & Brokers