[HARNLEN] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -16.44%
YoY- 118.38%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 153,360 129,824 166,767 167,942 163,140 146,016 131,487 10.81%
PBT -11,538 -12,240 19,996 25,252 29,558 22,480 17,051 -
Tax -4,394 -4,060 -8,164 -7,964 -8,382 -6,928 -6,253 -20.97%
NP -15,932 -16,300 11,832 17,288 21,176 15,552 10,798 -
-
NP to SH -11,164 -13,584 13,298 18,582 22,238 15,932 12,832 -
-
Tax Rate - - 40.83% 31.54% 28.36% 30.82% 36.67% -
Total Cost 169,292 146,124 154,935 150,654 141,964 130,464 120,689 25.33%
-
Net Worth 248,501 250,524 254,000 256,099 254,307 248,242 244,844 0.99%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 1,854 2,474 3,712 - - -
Div Payout % - - 13.94% 13.32% 16.69% - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 248,501 250,524 254,000 256,099 254,307 248,242 244,844 0.99%
NOSH 185,448 185,573 185,401 185,579 185,626 185,255 185,488 -0.01%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -10.39% -12.56% 7.09% 10.29% 12.98% 10.65% 8.21% -
ROE -4.49% -5.42% 5.24% 7.26% 8.74% 6.42% 5.24% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 82.70 69.96 89.95 90.50 87.89 78.82 70.89 10.82%
EPS -6.02 -7.32 7.17 10.01 11.98 8.60 6.92 -
DPS 0.00 0.00 1.00 1.33 2.00 0.00 0.00 -
NAPS 1.34 1.35 1.37 1.38 1.37 1.34 1.32 1.00%
Adjusted Per Share Value based on latest NOSH - 185,460
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 26.25 22.22 28.54 28.75 27.92 24.99 22.51 10.80%
EPS -1.91 -2.33 2.28 3.18 3.81 2.73 2.20 -
DPS 0.00 0.00 0.32 0.42 0.64 0.00 0.00 -
NAPS 0.4253 0.4288 0.4348 0.4383 0.4353 0.4249 0.4191 0.98%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.90 0.92 0.80 0.68 0.725 0.75 0.82 -
P/RPS 1.09 1.32 0.89 0.75 0.82 0.95 1.16 -4.06%
P/EPS -14.95 -12.57 11.15 6.79 6.05 8.72 11.85 -
EY -6.69 -7.96 8.97 14.73 16.52 11.47 8.44 -
DY 0.00 0.00 1.25 1.96 2.76 0.00 0.00 -
P/NAPS 0.67 0.68 0.58 0.49 0.53 0.56 0.62 5.31%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 28/05/12 29/02/12 25/11/11 25/08/11 26/05/11 28/02/11 -
Price 0.83 0.86 0.89 0.80 0.67 0.77 0.76 -
P/RPS 1.00 1.23 0.99 0.88 0.76 0.98 1.07 -4.41%
P/EPS -13.79 -11.75 12.41 7.99 5.59 8.95 10.99 -
EY -7.25 -8.51 8.06 12.52 17.88 11.17 9.10 -
DY 0.00 0.00 1.12 1.67 2.99 0.00 0.00 -
P/NAPS 0.62 0.64 0.65 0.58 0.49 0.57 0.58 4.55%

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