[HARNLEN] QoQ TTM Result on 30-Sep-2015 [#3]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 12.04%
YoY- -105.63%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 245,808 245,056 243,274 237,097 243,465 262,439 271,583 -6.43%
PBT -23,803 -19,984 -18,680 -7,183 -7,040 -6,324 1,550 -
Tax 1,173 -359 -981 -3,087 -3,757 1,269 288 155.25%
NP -22,630 -20,343 -19,661 -10,270 -10,797 -5,055 1,838 -
-
NP to SH -16,791 -14,469 -14,062 -8,017 -9,114 -3,743 2,436 -
-
Tax Rate - - - - - - -18.58% -
Total Cost 268,438 265,399 262,935 247,367 254,262 267,494 269,745 -0.32%
-
Net Worth 297,000 316,626 324,711 331,606 328,691 332,289 337,694 -8.21%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - 5,505 5,505 5,505 42,683 -
Div Payout % - - - 0.00% 0.00% 0.00% 1,752.19% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 297,000 316,626 324,711 331,606 328,691 332,289 337,694 -8.21%
NOSH 180,000 185,161 185,549 185,255 185,701 185,636 183,529 -1.28%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -9.21% -8.30% -8.08% -4.33% -4.43% -1.93% 0.68% -
ROE -5.65% -4.57% -4.33% -2.42% -2.77% -1.13% 0.72% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 136.56 132.35 131.11 127.98 131.11 141.37 147.98 -5.21%
EPS -9.33 -7.81 -7.58 -4.33 -4.91 -2.02 1.33 -
DPS 0.00 0.00 0.00 3.00 3.00 3.00 23.00 -
NAPS 1.65 1.71 1.75 1.79 1.77 1.79 1.84 -7.01%
Adjusted Per Share Value based on latest NOSH - 185,255
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 42.07 41.94 41.64 40.58 41.67 44.92 46.48 -6.43%
EPS -2.87 -2.48 -2.41 -1.37 -1.56 -0.64 0.42 -
DPS 0.00 0.00 0.00 0.94 0.94 0.94 7.31 -
NAPS 0.5083 0.5419 0.5558 0.5676 0.5626 0.5687 0.578 -8.21%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.86 0.92 1.00 0.885 0.98 1.09 1.07 -
P/RPS 0.63 0.70 0.76 0.69 0.75 0.77 0.72 -8.52%
P/EPS -9.22 -11.77 -13.20 -20.45 -19.97 -54.06 80.61 -
EY -10.85 -8.49 -7.58 -4.89 -5.01 -1.85 1.24 -
DY 0.00 0.00 0.00 3.39 3.06 2.75 21.50 -
P/NAPS 0.52 0.54 0.57 0.49 0.55 0.61 0.58 -7.02%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 26/05/16 26/02/16 27/11/15 26/08/15 27/05/15 27/02/15 -
Price 0.81 0.92 0.90 1.00 0.86 1.01 1.20 -
P/RPS 0.59 0.70 0.69 0.78 0.66 0.71 0.81 -19.06%
P/EPS -8.68 -11.77 -11.88 -23.11 -17.52 -50.09 90.41 -
EY -11.52 -8.49 -8.42 -4.33 -5.71 -2.00 1.11 -
DY 0.00 0.00 0.00 3.00 3.49 2.97 19.17 -
P/NAPS 0.49 0.54 0.51 0.56 0.49 0.56 0.65 -17.18%

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