[HARNLEN] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 0.79%
YoY- 639.96%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 21,440 36,327 43,495 36,266 30,467 27,045 24,145 -7.58%
PBT 1,914 5,682 10,533 5,793 4,823 5,401 7,276 -58.77%
Tax 4,377 -2,854 -3,282 -1,798 -859 -2,314 -2,227 -
NP 6,291 2,828 7,251 3,995 3,964 3,087 5,049 15.71%
-
NP to SH 6,672 3,154 7,207 3,944 3,913 3,081 5,054 20.23%
-
Tax Rate -228.68% 50.23% 31.16% 31.04% 17.81% 42.84% 30.61% -
Total Cost 15,149 33,499 36,244 32,271 26,503 23,958 19,096 -14.24%
-
Net Worth 226,106 224,490 220,471 212,938 209,558 206,018 202,531 7.58%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 226,106 224,490 220,471 212,938 209,558 206,018 202,531 7.58%
NOSH 185,333 185,529 185,269 185,164 185,450 185,602 185,808 -0.16%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 29.34% 7.78% 16.67% 11.02% 13.01% 11.41% 20.91% -
ROE 2.95% 1.40% 3.27% 1.85% 1.87% 1.50% 2.50% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 11.57 19.58 23.48 19.59 16.43 14.57 12.99 -7.39%
EPS 3.60 1.70 3.89 2.13 2.11 1.66 2.72 20.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.21 1.19 1.15 1.13 1.11 1.09 7.76%
Adjusted Per Share Value based on latest NOSH - 185,164
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 3.67 6.22 7.44 6.21 5.21 4.63 4.13 -7.53%
EPS 1.14 0.54 1.23 0.68 0.67 0.53 0.87 19.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.387 0.3842 0.3774 0.3645 0.3587 0.3526 0.3467 7.57%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.48 0.62 0.77 0.76 0.88 0.74 0.85 -
P/RPS 4.15 3.17 3.28 3.88 5.36 5.08 6.54 -26.05%
P/EPS 13.33 36.47 19.79 35.68 41.71 44.58 31.25 -43.18%
EY 7.50 2.74 5.05 2.80 2.40 2.24 3.20 75.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.51 0.65 0.66 0.78 0.67 0.78 -36.87%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 27/11/08 29/08/08 29/05/08 28/02/08 27/11/07 29/08/07 -
Price 0.51 0.55 0.68 0.78 0.81 0.89 0.70 -
P/RPS 4.41 2.81 2.90 3.98 4.93 6.11 5.39 -12.46%
P/EPS 14.17 32.35 17.48 36.62 38.39 53.61 25.74 -32.70%
EY 7.06 3.09 5.72 2.73 2.60 1.87 3.89 48.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.45 0.57 0.68 0.72 0.80 0.64 -24.38%

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