[HARNLEN] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 28.53%
YoY- 129.16%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 146,555 137,273 117,923 101,067 90,709 83,466 77,379 52.90%
PBT 26,831 26,550 23,293 19,064 16,348 17,471 12,386 67.18%
Tax -8,793 -8,253 -7,198 -6,435 -6,570 -5,756 -5,053 44.52%
NP 18,038 18,297 16,095 12,629 9,778 11,715 7,333 81.92%
-
NP to SH 18,218 18,145 15,992 12,581 9,788 11,743 7,362 82.65%
-
Tax Rate 32.77% 31.08% 30.90% 33.75% 40.19% 32.95% 40.80% -
Total Cost 128,517 118,976 101,828 88,438 80,931 71,751 70,046 49.70%
-
Net Worth 224,490 220,471 212,938 209,558 206,018 202,531 194,820 9.88%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 224,490 220,471 212,938 209,558 206,018 202,531 194,820 9.88%
NOSH 185,529 185,269 185,164 185,450 185,602 185,808 183,793 0.62%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 12.31% 13.33% 13.65% 12.50% 10.78% 14.04% 9.48% -
ROE 8.12% 8.23% 7.51% 6.00% 4.75% 5.80% 3.78% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 78.99 74.09 63.69 54.50 48.87 44.92 42.10 51.94%
EPS 9.82 9.79 8.64 6.78 5.27 6.32 4.01 81.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.19 1.15 1.13 1.11 1.09 1.06 9.19%
Adjusted Per Share Value based on latest NOSH - 185,450
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 25.08 23.50 20.18 17.30 15.53 14.29 13.24 52.91%
EPS 3.12 3.11 2.74 2.15 1.68 2.01 1.26 82.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3842 0.3774 0.3645 0.3587 0.3526 0.3467 0.3335 9.86%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.62 0.77 0.76 0.88 0.74 0.85 0.62 -
P/RPS 0.78 1.04 1.19 1.61 1.51 1.89 1.47 -34.38%
P/EPS 6.31 7.86 8.80 12.97 14.03 13.45 15.48 -44.93%
EY 15.84 12.72 11.36 7.71 7.13 7.44 6.46 81.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.65 0.66 0.78 0.67 0.78 0.58 -8.19%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 29/08/08 29/05/08 28/02/08 27/11/07 29/08/07 14/06/07 -
Price 0.55 0.68 0.78 0.81 0.89 0.70 0.82 -
P/RPS 0.70 0.92 1.22 1.49 1.82 1.56 1.95 -49.39%
P/EPS 5.60 6.94 9.03 11.94 16.88 11.08 20.47 -57.75%
EY 17.85 14.40 11.07 8.38 5.93 9.03 4.88 136.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.57 0.68 0.72 0.80 0.64 0.77 -30.03%

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