[HARNLEN] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 81.85%
YoY- 92.61%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 165,720 271,582 273,981 245,448 202,296 256,803 196,401 -10.71%
PBT -38,916 7,465 7,602 2,204 -7,420 133,979 -4,812 303.41%
Tax 3,836 -5,627 -5,161 -3,914 -88 2,077 -1,389 -
NP -35,080 1,838 2,441 -1,710 -7,508 136,056 -6,201 217.82%
-
NP to SH -32,672 2,435 2,416 -1,444 -7,956 136,075 -5,952 211.50%
-
Tax Rate - 75.38% 67.89% 177.59% - -1.55% - -
Total Cost 200,800 269,744 271,540 247,158 209,804 120,747 202,602 -0.59%
-
Net Worth 332,289 342,015 343,910 351,743 351,328 352,429 248,205 21.49%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 14,870 - - - 37,097 - -
Div Payout % - 610.69% - - - 27.26% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 332,289 342,015 343,910 351,743 351,328 352,429 248,205 21.49%
NOSH 185,636 185,877 184,897 185,128 185,887 185,489 185,228 0.14%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -21.17% 0.68% 0.89% -0.70% -3.71% 52.98% -3.16% -
ROE -9.83% 0.71% 0.70% -0.41% -2.26% 38.61% -2.40% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 89.27 146.11 148.18 132.58 108.83 138.45 106.03 -10.84%
EPS -17.60 1.31 1.31 -0.78 -4.28 73.36 -3.21 211.25%
DPS 0.00 8.00 0.00 0.00 0.00 20.00 0.00 -
NAPS 1.79 1.84 1.86 1.90 1.89 1.90 1.34 21.31%
Adjusted Per Share Value based on latest NOSH - 186,323
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 28.37 46.48 46.90 42.01 34.63 43.96 33.62 -10.71%
EPS -5.59 0.42 0.41 -0.25 -1.36 23.29 -1.02 211.16%
DPS 0.00 2.55 0.00 0.00 0.00 6.35 0.00 -
NAPS 0.5688 0.5854 0.5886 0.6021 0.6013 0.6032 0.4248 21.50%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.09 1.07 1.17 1.20 1.28 1.50 1.10 -
P/RPS 1.22 0.73 0.79 0.91 1.18 1.08 1.04 11.23%
P/EPS -6.19 81.68 89.54 -153.85 -29.91 2.04 -34.23 -68.05%
EY -16.15 1.22 1.12 -0.65 -3.34 48.91 -2.92 213.07%
DY 0.00 7.48 0.00 0.00 0.00 13.33 0.00 -
P/NAPS 0.61 0.58 0.63 0.63 0.68 0.79 0.82 -17.91%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 27/02/15 25/11/14 27/08/14 27/05/14 27/02/14 28/11/13 -
Price 1.01 1.20 1.11 1.17 1.25 1.18 1.32 -
P/RPS 1.13 0.82 0.75 0.88 1.15 0.85 1.24 -6.01%
P/EPS -5.74 91.60 84.95 -150.00 -29.21 1.61 -41.08 -73.10%
EY -17.43 1.09 1.18 -0.67 -3.42 62.17 -2.43 272.37%
DY 0.00 6.67 0.00 0.00 0.00 16.95 0.00 -
P/NAPS 0.56 0.65 0.60 0.62 0.66 0.62 0.99 -31.62%

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