[HARNLEN] QoQ Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 9.98%
YoY- -54.05%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 93,324 110,800 116,901 98,456 87,230 103,064 185,732 -36.82%
PBT -29,558 -34,020 -30,644 -37,520 -42,674 -37,308 -19,732 30.95%
Tax -1,470 -2,692 -1,155 -730 470 496 -2,755 -34.23%
NP -31,028 -36,712 -31,799 -38,250 -42,204 -36,812 -22,487 23.96%
-
NP to SH -28,876 -34,652 -30,055 -35,881 -39,858 -34,584 -21,172 23.00%
-
Tax Rate - - - - - - - -
Total Cost 124,352 147,512 148,700 136,706 129,434 139,876 208,219 -29.10%
-
Net Worth 213,060 218,257 252,901 256,365 263,294 275,419 284,080 -17.46%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 213,060 218,257 252,901 256,365 263,294 275,419 284,080 -17.46%
NOSH 185,477 185,477 185,477 185,477 185,477 185,477 185,477 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -33.25% -33.13% -27.20% -38.85% -48.38% -35.72% -12.11% -
ROE -13.55% -15.88% -11.88% -14.00% -15.14% -12.56% -7.45% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 53.88 63.96 67.49 56.84 50.36 59.50 107.22 -36.81%
EPS -16.68 -20.00 -17.35 -20.72 -23.02 -19.96 -12.22 23.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.26 1.46 1.48 1.52 1.59 1.64 -17.46%
Adjusted Per Share Value based on latest NOSH - 185,477
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 15.97 18.96 20.01 16.85 14.93 17.64 31.79 -36.83%
EPS -4.94 -5.93 -5.14 -6.14 -6.82 -5.92 -3.62 23.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3647 0.3736 0.4329 0.4388 0.4506 0.4714 0.4862 -17.45%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.43 0.34 0.58 0.625 0.65 0.65 0.34 -
P/RPS 0.80 0.53 0.86 1.10 1.29 1.09 0.32 84.30%
P/EPS -2.58 -1.70 -3.34 -3.02 -2.82 -3.26 -2.78 -4.85%
EY -38.77 -58.84 -29.92 -33.14 -35.40 -30.72 -35.95 5.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.27 0.40 0.42 0.43 0.41 0.21 40.61%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 30/06/20 27/02/20 27/11/19 28/08/19 30/05/19 28/02/19 -
Price 0.45 0.43 0.455 0.60 0.585 0.64 0.47 -
P/RPS 0.84 0.67 0.67 1.06 1.16 1.08 0.44 53.95%
P/EPS -2.70 -2.15 -2.62 -2.90 -2.54 -3.21 -3.85 -21.08%
EY -37.04 -46.52 -38.13 -34.52 -39.33 -31.20 -26.01 26.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.34 0.31 0.41 0.38 0.40 0.29 17.65%

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