[HARNLEN] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 267.31%
YoY- 140.59%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 189,034 165,720 271,582 273,981 245,448 202,296 256,803 -18.52%
PBT -26,804 -38,916 7,465 7,602 2,204 -7,420 133,979 -
Tax -178 3,836 -5,627 -5,161 -3,914 -88 2,077 -
NP -26,982 -35,080 1,838 2,441 -1,710 -7,508 136,056 -
-
NP to SH -24,544 -32,672 2,435 2,416 -1,444 -7,956 136,075 -
-
Tax Rate - - 75.38% 67.89% 177.59% - -1.55% -
Total Cost 216,016 200,800 269,744 271,540 247,158 209,804 120,747 47.52%
-
Net Worth 328,118 332,289 342,015 343,910 351,743 351,328 352,429 -4.66%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 14,870 - - - 37,097 -
Div Payout % - - 610.69% - - - 27.26% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 328,118 332,289 342,015 343,910 351,743 351,328 352,429 -4.66%
NOSH 185,377 185,636 185,877 184,897 185,128 185,887 185,489 -0.04%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -14.27% -21.17% 0.68% 0.89% -0.70% -3.71% 52.98% -
ROE -7.48% -9.83% 0.71% 0.70% -0.41% -2.26% 38.61% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 101.97 89.27 146.11 148.18 132.58 108.83 138.45 -18.49%
EPS -13.24 -17.60 1.31 1.31 -0.78 -4.28 73.36 -
DPS 0.00 0.00 8.00 0.00 0.00 0.00 20.00 -
NAPS 1.77 1.79 1.84 1.86 1.90 1.89 1.90 -4.62%
Adjusted Per Share Value based on latest NOSH - 184,963
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 32.36 28.37 46.48 46.90 42.01 34.63 43.96 -18.51%
EPS -4.20 -5.59 0.42 0.41 -0.25 -1.36 23.29 -
DPS 0.00 0.00 2.55 0.00 0.00 0.00 6.35 -
NAPS 0.5616 0.5688 0.5854 0.5886 0.6021 0.6013 0.6032 -4.66%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.98 1.09 1.07 1.17 1.20 1.28 1.50 -
P/RPS 0.96 1.22 0.73 0.79 0.91 1.18 1.08 -7.57%
P/EPS -7.40 -6.19 81.68 89.54 -153.85 -29.91 2.04 -
EY -13.51 -16.15 1.22 1.12 -0.65 -3.34 48.91 -
DY 0.00 0.00 7.48 0.00 0.00 0.00 13.33 -
P/NAPS 0.55 0.61 0.58 0.63 0.63 0.68 0.79 -21.50%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 27/05/15 27/02/15 25/11/14 27/08/14 27/05/14 27/02/14 -
Price 0.86 1.01 1.20 1.11 1.17 1.25 1.18 -
P/RPS 0.84 1.13 0.82 0.75 0.88 1.15 0.85 -0.78%
P/EPS -6.50 -5.74 91.60 84.95 -150.00 -29.21 1.61 -
EY -15.40 -17.43 1.09 1.18 -0.67 -3.42 62.17 -
DY 0.00 0.00 6.67 0.00 0.00 0.00 16.95 -
P/NAPS 0.49 0.56 0.65 0.60 0.62 0.66 0.62 -14.55%

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