[HARNLEN] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 424.11%
YoY- 937.63%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 145,064 101,067 94,133 87,110 77,640 70,903 67,725 66.08%
PBT 23,172 19,064 18,988 17,680 6,256 9,780 10,230 72.38%
Tax -7,192 -6,434 -7,434 -6,524 -4,140 -4,320 -4,434 38.00%
NP 15,980 12,630 11,553 11,156 2,116 5,460 5,796 96.50%
-
NP to SH 15,776 12,581 11,556 11,174 2,132 5,489 5,825 94.17%
-
Tax Rate 31.04% 33.75% 39.15% 36.90% 66.18% 44.17% 43.34% -
Total Cost 129,084 88,437 82,580 75,954 75,524 65,443 61,929 63.10%
-
Net Worth 212,938 209,683 206,003 202,319 194,820 196,565 195,494 5.85%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 212,938 209,683 206,003 202,319 194,820 196,565 195,494 5.85%
NOSH 185,164 185,560 185,588 185,614 183,793 185,439 185,127 0.01%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 11.02% 12.50% 12.27% 12.81% 2.73% 7.70% 8.56% -
ROE 7.41% 6.00% 5.61% 5.52% 1.09% 2.79% 2.98% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 78.34 54.47 50.72 46.93 42.24 38.24 36.58 66.07%
EPS 8.52 6.78 6.23 6.02 1.16 2.96 3.15 94.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.13 1.11 1.09 1.06 1.06 1.056 5.84%
Adjusted Per Share Value based on latest NOSH - 185,808
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 24.83 17.30 16.11 14.91 13.29 12.14 11.59 66.10%
EPS 2.70 2.15 1.98 1.91 0.36 0.94 1.00 93.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3645 0.3589 0.3526 0.3463 0.3335 0.3364 0.3346 5.86%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.76 0.88 0.74 0.85 0.62 0.51 0.47 -
P/RPS 0.97 1.62 1.46 1.81 1.47 1.33 1.28 -16.86%
P/EPS 8.92 12.98 11.88 14.12 53.45 17.23 14.94 -29.07%
EY 11.21 7.70 8.41 7.08 1.87 5.80 6.70 40.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.78 0.67 0.78 0.58 0.48 0.45 29.05%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 28/02/08 27/11/07 29/08/07 14/06/07 16/03/07 01/12/06 -
Price 0.78 0.81 0.89 0.70 0.82 0.50 0.52 -
P/RPS 1.00 1.49 1.75 1.49 1.94 1.31 1.42 -20.82%
P/EPS 9.15 11.95 14.29 11.63 70.69 16.89 16.53 -32.55%
EY 10.92 8.37 7.00 8.60 1.41 5.92 6.05 48.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.72 0.80 0.64 0.77 0.47 0.49 24.39%

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

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment