[HARNLEN] QoQ TTM Result on 30-Jun-2017 [#2]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 334.16%
YoY- 155.32%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 314,887 326,019 305,393 292,240 284,662 270,212 261,116 13.30%
PBT 9,825 15,829 20,564 20,888 9,221 1,968 -20,479 -
Tax -6,675 -8,054 -3,822 -6,409 -8,537 -6,850 -1,015 251.41%
NP 3,150 7,775 16,742 14,479 684 -4,882 -21,494 -
-
NP to SH 3,441 7,171 11,831 9,289 -3,967 -8,340 -17,252 -
-
Tax Rate 67.94% 50.88% 18.59% 30.68% 92.58% 348.07% - -
Total Cost 311,737 318,244 288,651 277,761 283,978 275,094 282,610 6.76%
-
Net Worth 299,675 295,415 311,601 300,493 300,493 304,093 300,495 -0.18%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 299,675 295,415 311,601 300,493 300,493 304,093 300,495 -0.18%
NOSH 185,477 185,477 185,477 185,477 179,936 179,937 179,937 2.04%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 1.00% 2.38% 5.48% 4.95% 0.24% -1.81% -8.23% -
ROE 1.15% 2.43% 3.80% 3.09% -1.32% -2.74% -5.74% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 181.78 187.61 164.65 162.41 158.20 150.17 145.12 16.21%
EPS 1.99 4.13 6.38 5.16 -2.20 -4.63 -9.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.70 1.68 1.67 1.67 1.69 1.67 2.38%
Adjusted Per Share Value based on latest NOSH - 185,477
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 53.90 55.80 52.27 50.02 48.72 46.25 44.69 13.31%
EPS 0.59 1.23 2.03 1.59 -0.68 -1.43 -2.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5129 0.5056 0.5333 0.5143 0.5143 0.5205 0.5143 -0.18%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.65 0.62 0.71 0.79 0.84 0.80 0.82 -
P/RPS 0.36 0.33 0.43 0.49 0.53 0.53 0.57 -26.40%
P/EPS 32.72 15.02 11.13 15.30 -38.10 -17.26 -8.55 -
EY 3.06 6.66 8.98 6.53 -2.62 -5.79 -11.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.36 0.42 0.47 0.50 0.47 0.49 -15.60%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 28/05/18 28/02/18 28/11/17 24/08/17 31/05/17 24/02/17 24/11/16 -
Price 0.58 0.60 0.62 0.74 0.82 0.87 0.85 -
P/RPS 0.32 0.32 0.38 0.46 0.52 0.58 0.59 -33.51%
P/EPS 29.20 14.54 9.72 14.33 -37.19 -18.77 -8.87 -
EY 3.42 6.88 10.29 6.98 -2.69 -5.33 -11.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.35 0.37 0.44 0.49 0.51 0.51 -23.70%

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