[HARNLEN] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
30-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 71.18%
YoY- -0.2%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 121,916 82,805 46,662 27,700 116,901 73,842 43,615 97.81%
PBT 112,013 111,939 -14,779 -8,505 -30,644 -28,140 -21,337 -
Tax -13,909 -14,040 -735 -673 -1,155 -548 235 -
NP 98,104 97,899 -15,514 -9,178 -31,799 -28,688 -21,102 -
-
NP to SH 98,764 98,444 -14,438 -8,663 -30,055 -26,911 -19,929 -
-
Tax Rate 12.42% 12.54% - - - - - -
Total Cost 23,812 -15,094 62,176 36,878 148,700 102,530 64,717 -48.49%
-
Net Worth 313,842 311,121 213,060 218,257 252,901 256,365 263,294 12.36%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 313,842 311,121 213,060 218,257 252,901 256,365 263,294 12.36%
NOSH 193,677 193,677 185,477 185,477 185,477 185,477 185,477 2.91%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 80.47% 118.23% -33.25% -33.13% -27.20% -38.85% -48.38% -
ROE 31.47% 31.64% -6.78% -3.97% -11.88% -10.50% -7.57% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 64.10 43.91 26.94 15.99 67.49 42.63 25.18 85.91%
EPS 52.24 52.54 -8.34 -5.00 -17.35 -15.54 -11.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.65 1.23 1.26 1.46 1.48 1.52 5.59%
Adjusted Per Share Value based on latest NOSH - 185,477
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 20.87 14.17 7.99 4.74 20.01 12.64 7.47 97.74%
EPS 16.90 16.85 -2.47 -1.48 -5.14 -4.61 -3.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5372 0.5325 0.3647 0.3736 0.4329 0.4388 0.4507 12.35%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.73 0.455 0.43 0.34 0.58 0.625 0.65 -
P/RPS 1.14 1.04 1.60 2.13 0.86 1.47 2.58 -41.84%
P/EPS 1.41 0.87 -5.16 -6.80 -3.34 -4.02 -5.65 -
EY 71.13 114.74 -19.38 -14.71 -29.92 -24.86 -17.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.28 0.35 0.27 0.40 0.42 0.43 1.53%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 22/03/21 26/11/20 27/08/20 30/06/20 27/02/20 27/11/19 28/08/19 -
Price 0.63 0.73 0.45 0.43 0.455 0.60 0.585 -
P/RPS 0.98 1.66 1.67 2.69 0.67 1.41 2.32 -43.55%
P/EPS 1.21 1.40 -5.40 -8.60 -2.62 -3.86 -5.08 -
EY 82.42 71.52 -18.52 -11.63 -38.13 -25.89 -19.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.44 0.37 0.34 0.31 0.41 0.38 0.00%

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