[HARNLEN] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
16-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 25.64%
YoY- 8.35%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 70,600 43,555 19,410 70,903 50,794 30,992 12,933 209.71%
PBT 14,241 8,840 1,564 9,780 7,673 1,149 -1,042 -
Tax -5,576 -3,262 -1,035 -4,320 -3,326 -1,826 -302 597.33%
NP 8,665 5,578 529 5,460 4,347 -677 -1,344 -
-
NP to SH 8,667 5,587 533 5,489 4,369 -667 -1,339 -
-
Tax Rate 39.15% 36.90% 66.18% 44.17% 43.35% 158.92% - -
Total Cost 61,935 37,977 18,881 65,443 46,447 31,669 14,277 165.75%
-
Net Worth 206,003 202,319 194,820 196,565 195,494 190,650 190,621 5.30%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 206,003 202,319 194,820 196,565 195,494 190,650 190,621 5.30%
NOSH 185,588 185,614 183,793 185,439 185,127 185,277 185,972 -0.13%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 12.27% 12.81% 2.73% 7.70% 8.56% -2.18% -10.39% -
ROE 4.21% 2.76% 0.27% 2.79% 2.23% -0.35% -0.70% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 38.04 23.47 10.56 38.24 27.44 16.73 6.95 210.25%
EPS 4.67 3.01 0.29 2.96 2.36 -0.36 -0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.09 1.06 1.06 1.056 1.029 1.025 5.44%
Adjusted Per Share Value based on latest NOSH - 186,666
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 12.08 7.45 3.32 12.14 8.69 5.30 2.21 209.98%
EPS 1.48 0.96 0.09 0.94 0.75 -0.11 -0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3526 0.3463 0.3334 0.3364 0.3346 0.3263 0.3263 5.29%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.74 0.85 0.62 0.51 0.47 0.49 0.46 -
P/RPS 1.95 3.62 5.87 1.33 1.71 2.93 6.61 -55.65%
P/EPS 15.85 28.24 213.79 17.23 19.92 -136.11 -63.89 -
EY 6.31 3.54 0.47 5.80 5.02 -0.73 -1.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.78 0.58 0.48 0.45 0.48 0.45 30.35%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 29/08/07 14/06/07 16/03/07 01/12/06 30/08/06 31/05/06 -
Price 0.89 0.70 0.82 0.50 0.52 0.50 0.46 -
P/RPS 2.34 2.98 7.76 1.31 1.90 2.99 6.61 -49.92%
P/EPS 19.06 23.26 282.76 16.89 22.03 -138.89 -63.89 -
EY 5.25 4.30 0.35 5.92 4.54 -0.72 -1.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.64 0.77 0.47 0.49 0.49 0.45 46.70%

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