[HARNLEN] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -39.39%
YoY- 185.98%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 235,889 288,742 314,887 326,019 305,393 292,240 284,662 -11.76%
PBT -9,168 -3,170 9,825 15,829 20,564 20,888 9,221 -
Tax -4,504 -4,446 -6,675 -8,054 -3,822 -6,409 -8,537 -34.68%
NP -13,672 -7,616 3,150 7,775 16,742 14,479 684 -
-
NP to SH -12,588 -7,052 3,441 7,171 11,831 9,289 -3,967 115.78%
-
Tax Rate - - 67.94% 50.88% 18.59% 30.68% 92.58% -
Total Cost 249,561 296,358 311,737 318,244 288,651 277,761 283,978 -8.24%
-
Net Worth 289,277 289,277 299,675 295,415 311,601 300,493 300,493 -2.50%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 289,277 289,277 299,675 295,415 311,601 300,493 300,493 -2.50%
NOSH 185,477 185,477 185,477 185,477 185,477 185,477 179,936 2.04%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -5.80% -2.64% 1.00% 2.38% 5.48% 4.95% 0.24% -
ROE -4.35% -2.44% 1.15% 2.43% 3.80% 3.09% -1.32% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 136.18 166.69 181.78 187.61 164.65 162.41 158.20 -9.50%
EPS -7.27 -4.07 1.99 4.13 6.38 5.16 -2.20 121.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.67 1.73 1.70 1.68 1.67 1.67 0.00%
Adjusted Per Share Value based on latest NOSH - 185,477
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 40.37 49.42 53.89 55.80 52.27 50.02 48.72 -11.76%
EPS -2.15 -1.21 0.59 1.23 2.02 1.59 -0.68 115.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4951 0.4951 0.5129 0.5056 0.5333 0.5143 0.5143 -2.50%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.58 0.52 0.65 0.62 0.71 0.79 0.84 -
P/RPS 0.43 0.31 0.36 0.33 0.43 0.49 0.53 -13.00%
P/EPS -7.98 -12.77 32.72 15.02 11.13 15.30 -38.10 -64.69%
EY -12.53 -7.83 3.06 6.66 8.98 6.53 -2.62 183.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.31 0.38 0.36 0.42 0.47 0.50 -21.14%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 12/09/18 28/05/18 28/02/18 28/11/17 24/08/17 31/05/17 -
Price 0.49 0.51 0.58 0.60 0.62 0.74 0.82 -
P/RPS 0.36 0.31 0.32 0.32 0.38 0.46 0.52 -21.72%
P/EPS -6.74 -12.53 29.20 14.54 9.72 14.33 -37.19 -67.94%
EY -14.83 -7.98 3.42 6.88 10.29 6.98 -2.69 211.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.31 0.34 0.35 0.37 0.44 0.49 -29.48%

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