[HARNLEN] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 3139.05%
YoY- 532.51%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 163,140 146,016 131,487 119,658 109,870 111,092 103,078 35.92%
PBT 29,558 22,480 17,051 11,657 2,186 4,920 10,958 94.12%
Tax -8,382 -6,928 -6,253 -5,293 -5,150 -5,760 -5,974 25.40%
NP 21,176 15,552 10,798 6,364 -2,964 -840 4,984 163.02%
-
NP to SH 22,238 15,932 12,832 8,509 -280 1,260 6,905 118.55%
-
Tax Rate 28.36% 30.82% 36.67% 45.41% 235.59% 117.07% 54.52% -
Total Cost 141,964 130,464 120,689 113,294 112,834 111,932 98,094 28.03%
-
Net Worth 254,307 248,242 244,844 237,469 218,750 231,617 232,022 6.32%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 3,712 - - - - - - -
Div Payout % 16.69% - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 254,307 248,242 244,844 237,469 218,750 231,617 232,022 6.32%
NOSH 185,626 185,255 185,488 185,523 175,000 185,294 185,618 0.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 12.98% 10.65% 8.21% 5.32% -2.70% -0.76% 4.84% -
ROE 8.74% 6.42% 5.24% 3.58% -0.13% 0.54% 2.98% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 87.89 78.82 70.89 64.50 62.78 59.95 55.53 35.92%
EPS 11.98 8.60 6.92 4.59 -0.16 0.68 3.72 118.54%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.34 1.32 1.28 1.25 1.25 1.25 6.31%
Adjusted Per Share Value based on latest NOSH - 185,284
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 27.92 24.99 22.50 20.48 18.80 19.01 17.64 35.92%
EPS 3.81 2.73 2.20 1.46 -0.05 0.22 1.18 118.92%
DPS 0.64 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4353 0.4249 0.4191 0.4064 0.3744 0.3964 0.3971 6.33%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.725 0.75 0.82 0.67 0.70 0.77 0.70 -
P/RPS 0.82 0.95 1.16 1.04 1.11 1.28 1.26 -24.96%
P/EPS 6.05 8.72 11.85 14.61 -437.50 113.24 18.82 -53.17%
EY 16.52 11.47 8.44 6.85 -0.23 0.88 5.31 113.55%
DY 2.76 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.56 0.62 0.52 0.56 0.62 0.56 -3.61%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 26/05/11 28/02/11 26/11/10 26/08/10 25/05/10 25/02/10 -
Price 0.67 0.77 0.76 0.75 0.69 0.70 0.74 -
P/RPS 0.76 0.98 1.07 1.16 1.10 1.17 1.33 -31.20%
P/EPS 5.59 8.95 10.99 16.35 -431.25 102.94 19.89 -57.19%
EY 17.88 11.17 9.10 6.12 -0.23 0.97 5.03 133.45%
DY 2.99 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.57 0.58 0.59 0.55 0.56 0.59 -11.67%

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