[HARNLEN] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
14-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 34.1%
YoY- 106.91%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 101,067 90,709 83,466 77,379 70,902 68,443 64,958 34.16%
PBT 19,064 16,348 17,471 12,386 9,780 7,745 1,840 373.23%
Tax -6,435 -6,570 -5,756 -5,053 -4,320 -3,138 -2,417 91.75%
NP 12,629 9,778 11,715 7,333 5,460 4,607 -577 -
-
NP to SH 12,581 9,788 11,743 7,362 5,490 4,632 -562 -
-
Tax Rate 33.75% 40.19% 32.95% 40.80% 44.17% 40.52% 131.36% -
Total Cost 88,438 80,931 71,751 70,046 65,442 63,836 65,535 22.05%
-
Net Worth 209,558 206,018 202,531 194,820 197,866 196,236 192,365 5.85%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 209,558 206,018 202,531 194,820 197,866 196,236 192,365 5.85%
NOSH 185,450 185,602 185,808 183,793 186,666 185,830 186,944 -0.53%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 12.50% 10.78% 14.04% 9.48% 7.70% 6.73% -0.89% -
ROE 6.00% 4.75% 5.80% 3.78% 2.77% 2.36% -0.29% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 54.50 48.87 44.92 42.10 37.98 36.83 34.75 34.87%
EPS 6.78 5.27 6.32 4.01 2.94 2.49 -0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.11 1.09 1.06 1.06 1.056 1.029 6.42%
Adjusted Per Share Value based on latest NOSH - 183,793
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 17.30 15.53 14.29 13.24 12.14 11.71 11.12 34.15%
EPS 2.15 1.68 2.01 1.26 0.94 0.79 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3587 0.3526 0.3466 0.3334 0.3387 0.3359 0.3292 5.87%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.88 0.74 0.85 0.62 0.51 0.47 0.49 -
P/RPS 1.61 1.51 1.89 1.47 1.34 1.28 1.41 9.21%
P/EPS 12.97 14.03 13.45 15.48 17.34 18.86 -162.99 -
EY 7.71 7.13 7.44 6.46 5.77 5.30 -0.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.67 0.78 0.58 0.48 0.45 0.48 38.09%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 27/11/07 29/08/07 14/06/07 16/03/07 01/12/06 30/08/06 -
Price 0.81 0.89 0.70 0.82 0.50 0.52 0.50 -
P/RPS 1.49 1.82 1.56 1.95 1.32 1.41 1.44 2.29%
P/EPS 11.94 16.88 11.08 20.47 17.00 20.86 -166.32 -
EY 8.38 5.93 9.03 4.88 5.88 4.79 -0.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.80 0.64 0.77 0.47 0.49 0.49 29.15%

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