[HARNLEN] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -15.59%
YoY- -2833.51%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 279,360 249,738 241,410 226,473 225,419 227,114 217,324 18.27%
PBT 140,975 138,416 133,979 -2,956 -3,377 -570 2,662 1320.51%
Tax 4,902 1,459 2,078 -3,312 -3,239 -4,958 -6,570 -
NP 145,877 139,875 136,057 -6,268 -6,616 -5,528 -3,908 -
-
NP to SH 145,120 139,285 136,074 -5,427 -4,695 -2,313 -509 -
-
Tax Rate -3.48% -1.05% -1.55% - - - 246.81% -
Total Cost 133,483 109,863 105,353 232,741 232,035 232,642 221,232 -28.66%
-
Net Worth 354,014 351,328 352,408 248,509 245,112 248,857 253,713 24.94%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 74,273 74,273 37,095 - - - - -
Div Payout % 51.18% 53.32% 27.26% - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 354,014 351,328 352,408 248,509 245,112 248,857 253,713 24.94%
NOSH 186,323 185,887 185,478 185,454 185,691 185,714 185,192 0.40%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 52.22% 56.01% 56.36% -2.77% -2.93% -2.43% -1.80% -
ROE 40.99% 39.65% 38.61% -2.18% -1.92% -0.93% -0.20% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 149.93 134.35 130.16 122.12 121.39 122.29 117.35 17.79%
EPS 77.89 74.93 73.36 -2.93 -2.53 -1.25 -0.27 -
DPS 40.00 40.00 20.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.89 1.90 1.34 1.32 1.34 1.37 24.43%
Adjusted Per Share Value based on latest NOSH - 185,454
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 47.81 42.74 41.32 38.76 38.58 38.87 37.20 18.26%
EPS 24.84 23.84 23.29 -0.93 -0.80 -0.40 -0.09 -
DPS 12.71 12.71 6.35 0.00 0.00 0.00 0.00 -
NAPS 0.6059 0.6013 0.6032 0.4253 0.4195 0.4259 0.4342 24.95%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.20 1.28 1.50 1.10 0.755 0.84 0.89 -
P/RPS 0.80 0.95 1.15 0.90 0.62 0.69 0.76 3.48%
P/EPS 1.54 1.71 2.04 -37.59 -29.86 -67.44 -323.81 -
EY 64.91 58.54 48.91 -2.66 -3.35 -1.48 -0.31 -
DY 33.33 31.25 13.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.68 0.79 0.82 0.57 0.63 0.65 -2.06%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 27/05/14 27/02/14 28/11/13 27/08/13 29/05/13 28/02/13 -
Price 1.17 1.25 1.18 1.32 0.71 0.80 0.855 -
P/RPS 0.78 0.93 0.91 1.08 0.58 0.65 0.73 4.52%
P/EPS 1.50 1.67 1.61 -45.11 -28.08 -64.23 -311.08 -
EY 66.57 59.94 62.17 -2.22 -3.56 -1.56 -0.32 -
DY 34.19 32.00 16.95 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.66 0.62 0.99 0.54 0.60 0.62 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